[KINSTEL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 117.98%
YoY- 63.84%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 431,635 231,436 237,978 312,418 169,606 139,322 127,400 125.07%
PBT 35,280 385,854 6,655 7,947 3,247 6,619 6,044 223.15%
Tax -4,405 -753 -757 -420 206 -643 -172 763.73%
NP 30,875 385,101 5,898 7,527 3,453 5,976 5,872 201.46%
-
NP to SH 17,003 353,346 5,898 7,527 3,453 5,976 5,872 102.76%
-
Tax Rate 12.49% 0.20% 11.37% 5.29% -6.34% 9.71% 2.85% -
Total Cost 400,760 -153,665 232,080 304,891 166,153 133,346 121,528 121.06%
-
Net Worth 520,125 466,672 218,974 213,485 112,102 148,793 125,779 156.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,752 - - - 2,997 - - -
Div Payout % 57.36% - - - 86.81% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 520,125 466,672 218,974 213,485 112,102 148,793 125,779 156.96%
NOSH 130,031 116,668 110,037 110,043 59,947 80,866 68,358 53.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.15% 166.40% 2.48% 2.41% 2.04% 4.29% 4.61% -
ROE 3.27% 75.72% 2.69% 3.53% 3.08% 4.02% 4.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 331.95 198.37 216.27 283.90 282.92 172.29 186.37 46.78%
EPS 13.08 60.57 5.36 6.84 5.76 7.39 8.59 32.25%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 4.00 4.00 1.99 1.94 1.87 1.84 1.84 67.57%
Adjusted Per Share Value based on latest NOSH - 110,043
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.15 22.06 22.69 29.78 16.17 13.28 12.14 125.14%
EPS 1.62 33.68 0.56 0.72 0.33 0.57 0.56 102.63%
DPS 0.93 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.4958 0.4449 0.2087 0.2035 0.1069 0.1418 0.1199 156.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.33 0.23 0.23 0.21 0.18 0.20 0.22 -
P/RPS 0.10 0.12 0.11 0.07 0.06 0.12 0.12 -11.41%
P/EPS 2.52 0.08 4.29 3.07 3.13 2.71 2.56 -1.04%
EY 39.62 1,316.80 23.30 32.57 32.00 36.95 39.05 0.96%
DY 22.73 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.08 0.06 0.12 0.11 0.10 0.11 0.12 -23.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 -
Price 0.80 0.24 0.27 0.21 0.18 0.19 0.17 -
P/RPS 0.24 0.12 0.12 0.07 0.06 0.11 0.09 91.95%
P/EPS 6.12 0.08 5.04 3.07 3.13 2.57 1.98 111.75%
EY 16.35 1,261.93 19.85 32.57 32.00 38.89 50.53 -52.77%
DY 9.38 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.20 0.06 0.14 0.11 0.10 0.10 0.09 70.04%

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