[KINSTEL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 60.22%
YoY- 261.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 599,705 582,360 484,349 463,472 431,635 231,436 237,978 84.87%
PBT 59,306 70,470 43,286 47,971 35,280 385,854 6,655 328.12%
Tax -1,400 -386 3,014 -3,355 -4,405 -753 -757 50.49%
NP 57,906 70,084 46,300 44,616 30,875 385,101 5,898 356.60%
-
NP to SH 33,113 40,474 29,623 27,243 17,003 353,346 5,898 214.89%
-
Tax Rate 2.36% 0.55% -6.96% 6.99% 12.49% 0.20% 11.37% -
Total Cost 541,799 512,276 438,049 418,856 400,760 -153,665 232,080 75.70%
-
Net Worth 784,698 3,723,607 714,251 681,074 520,125 466,672 218,974 133.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 15,333 - - - 9,752 - - -
Div Payout % 46.31% - - - 57.36% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 784,698 3,723,607 714,251 681,074 520,125 466,672 218,974 133.63%
NOSH 901,952 899,422 175,491 171,988 130,031 116,668 110,037 304.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.66% 12.03% 9.56% 9.63% 7.15% 166.40% 2.48% -
ROE 4.22% 1.09% 4.15% 4.00% 3.27% 75.72% 2.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.49 64.75 276.00 269.48 331.95 198.37 216.27 -54.35%
EPS 4.20 4.50 16.88 15.84 13.08 60.57 5.36 -14.96%
DPS 1.70 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.87 4.14 4.07 3.96 4.00 4.00 1.99 -42.31%
Adjusted Per Share Value based on latest NOSH - 171,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.17 55.52 46.17 44.18 41.15 22.06 22.69 84.85%
EPS 3.16 3.86 2.82 2.60 1.62 33.68 0.56 215.95%
DPS 1.46 0.00 0.00 0.00 0.93 0.00 0.00 -
NAPS 0.748 3.5497 0.6809 0.6493 0.4958 0.4449 0.2087 133.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.34 1.47 1.05 0.81 0.33 0.23 0.23 -
P/RPS 2.02 2.27 0.38 0.30 0.10 0.12 0.11 592.36%
P/EPS 36.50 32.67 6.22 5.11 2.52 0.08 4.29 315.14%
EY 2.74 3.06 16.08 19.56 39.62 1,316.80 23.30 -75.90%
DY 1.27 0.00 0.00 0.00 22.73 0.00 0.00 -
P/NAPS 1.54 0.36 0.26 0.20 0.08 0.06 0.12 445.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 -
Price 1.29 1.39 1.16 1.10 0.80 0.24 0.27 -
P/RPS 1.94 2.15 0.42 0.41 0.24 0.12 0.12 536.12%
P/EPS 35.14 30.89 6.87 6.94 6.12 0.08 5.04 263.67%
EY 2.85 3.24 14.55 14.40 16.35 1,261.93 19.85 -72.48%
DY 1.32 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 1.48 0.34 0.29 0.28 0.20 0.06 0.14 379.61%

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