[KINSTEL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.28%
YoY- 262.39%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 139,322 127,400 115,153 89,866 129,053 96,845 102,735 22.49%
PBT 6,619 6,044 4,605 6,457 5,432 4,365 10,648 -27.14%
Tax -643 -172 -11 -242 -431 -512 -226 100.65%
NP 5,976 5,872 4,594 6,215 5,001 3,853 10,422 -30.95%
-
NP to SH 5,976 5,872 4,594 6,215 5,001 3,853 10,422 -30.95%
-
Tax Rate 9.71% 2.85% 0.24% 3.75% 7.93% 11.73% 2.12% -
Total Cost 133,346 121,528 110,559 83,651 124,052 92,992 92,313 27.75%
-
Net Worth 148,793 125,779 129,543 125,379 118,728 117,030 113,399 19.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 148,793 125,779 129,543 125,379 118,728 117,030 113,399 19.83%
NOSH 80,866 68,358 59,973 59,990 59,964 60,015 59,999 21.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.29% 4.61% 3.99% 6.92% 3.88% 3.98% 10.14% -
ROE 4.02% 4.67% 3.55% 4.96% 4.21% 3.29% 9.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 172.29 186.37 192.01 149.80 215.22 161.37 171.23 0.41%
EPS 7.39 8.59 7.66 10.36 8.34 6.42 17.37 -43.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 2.16 2.09 1.98 1.95 1.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 59,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.28 12.14 10.98 8.57 12.30 9.23 9.79 22.51%
EPS 0.57 0.56 0.44 0.59 0.48 0.37 0.99 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1199 0.1235 0.1195 0.1132 0.1116 0.1081 19.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.22 0.25 0.36 0.34 0.36 0.37 -
P/RPS 0.12 0.12 0.13 0.24 0.16 0.22 0.22 -33.21%
P/EPS 2.71 2.56 3.26 3.47 4.08 5.61 2.13 17.39%
EY 36.95 39.05 30.64 28.78 24.53 17.83 46.95 -14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.17 0.17 0.18 0.20 -32.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 -
Price 0.19 0.17 0.22 0.35 0.36 0.33 0.37 -
P/RPS 0.11 0.09 0.11 0.23 0.17 0.20 0.22 -36.97%
P/EPS 2.57 1.98 2.87 3.38 4.32 5.14 2.13 13.32%
EY 38.89 50.53 34.82 29.60 23.17 19.45 46.95 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.10 0.17 0.18 0.17 0.20 -36.97%

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