[KINSTEL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.63%
YoY- -88.55%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 652,043 583,490 599,705 582,360 484,349 463,472 431,635 31.68%
PBT 183,001 99,894 59,306 70,470 43,286 47,971 35,280 199.95%
Tax -120 1,343 -1,400 -386 3,014 -3,355 -4,405 -90.96%
NP 182,881 101,237 57,906 70,084 46,300 44,616 30,875 227.72%
-
NP to SH 103,324 61,616 33,113 40,474 29,623 27,243 17,003 233.37%
-
Tax Rate 0.07% -1.34% 2.36% 0.55% -6.96% 6.99% 12.49% -
Total Cost 469,162 482,253 541,799 512,276 438,049 418,856 400,760 11.08%
-
Net Worth 947,673 837,413 784,698 3,723,607 714,251 681,074 520,125 49.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 15,333 - - - 9,752 -
Div Payout % - - 46.31% - - - 57.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 947,673 837,413 784,698 3,723,607 714,251 681,074 520,125 49.23%
NOSH 920,071 881,487 901,952 899,422 175,491 171,988 130,031 269.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.05% 17.35% 9.66% 12.03% 9.56% 9.63% 7.15% -
ROE 10.90% 7.36% 4.22% 1.09% 4.15% 4.00% 3.27% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 70.87 66.19 66.49 64.75 276.00 269.48 331.95 -64.31%
EPS 11.23 6.99 4.20 4.50 16.88 15.84 13.08 -9.67%
DPS 0.00 0.00 1.70 0.00 0.00 0.00 7.50 -
NAPS 1.03 0.95 0.87 4.14 4.07 3.96 4.00 -59.55%
Adjusted Per Share Value based on latest NOSH - 899,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.16 55.62 57.17 55.52 46.17 44.18 41.15 31.68%
EPS 9.85 5.87 3.16 3.86 2.82 2.60 1.62 233.49%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.93 -
NAPS 0.9034 0.7983 0.748 3.5497 0.6809 0.6493 0.4958 49.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.13 1.34 1.47 1.05 0.81 0.33 -
P/RPS 2.12 1.71 2.02 2.27 0.38 0.30 0.10 667.41%
P/EPS 13.36 16.17 36.50 32.67 6.22 5.11 2.52 204.35%
EY 7.49 6.19 2.74 3.06 16.08 19.56 39.62 -67.09%
DY 0.00 0.00 1.27 0.00 0.00 0.00 22.73 -
P/NAPS 1.46 1.19 1.54 0.36 0.26 0.20 0.08 594.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 -
Price 1.29 1.62 1.29 1.39 1.16 1.10 0.80 -
P/RPS 1.82 2.45 1.94 2.15 0.42 0.41 0.24 286.46%
P/EPS 11.49 23.18 35.14 30.89 6.87 6.94 6.12 52.24%
EY 8.71 4.31 2.85 3.24 14.55 14.40 16.35 -34.30%
DY 0.00 0.00 1.32 0.00 0.00 0.00 9.38 -
P/NAPS 1.25 1.71 1.48 0.34 0.29 0.28 0.20 239.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment