[KINSTEL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 86.08%
YoY- 126.17%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 377,410 844,914 652,043 583,490 599,705 582,360 484,349 -15.25%
PBT -375,338 102,744 183,001 99,894 59,306 70,470 43,286 -
Tax 31,596 7,417 -120 1,343 -1,400 -386 3,014 375.59%
NP -343,742 110,161 182,881 101,237 57,906 70,084 46,300 -
-
NP to SH -202,824 57,986 103,324 61,616 33,113 40,474 29,623 -
-
Tax Rate - -7.22% 0.07% -1.34% 2.36% 0.55% -6.96% -
Total Cost 721,152 734,753 469,162 482,253 541,799 512,276 438,049 39.21%
-
Net Worth 797,080 1,000,397 947,673 837,413 784,698 3,723,607 714,251 7.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 15,756 - - - 15,333 - - -
Div Payout % 0.00% - - - 46.31% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 797,080 1,000,397 947,673 837,413 784,698 3,723,607 714,251 7.55%
NOSH 926,838 926,293 920,071 881,487 901,952 899,422 175,491 201.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -91.08% 13.04% 28.05% 17.35% 9.66% 12.03% 9.56% -
ROE -25.45% 5.80% 10.90% 7.36% 4.22% 1.09% 4.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.72 91.21 70.87 66.19 66.49 64.75 276.00 -71.91%
EPS -21.88 6.26 11.23 6.99 4.20 4.50 16.88 -
DPS 1.70 0.00 0.00 0.00 1.70 0.00 0.00 -
NAPS 0.86 1.08 1.03 0.95 0.87 4.14 4.07 -64.35%
Adjusted Per Share Value based on latest NOSH - 881,487
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.98 80.54 62.16 55.62 57.17 55.52 46.17 -15.25%
EPS -19.33 5.53 9.85 5.87 3.16 3.86 2.82 -
DPS 1.50 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 0.7598 0.9537 0.9034 0.7983 0.748 3.5497 0.6809 7.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.58 1.50 1.13 1.34 1.47 1.05 -
P/RPS 1.06 0.64 2.12 1.71 2.02 2.27 0.38 97.54%
P/EPS -1.96 9.27 13.36 16.17 36.50 32.67 6.22 -
EY -50.89 10.79 7.49 6.19 2.74 3.06 16.08 -
DY 3.95 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.50 0.54 1.46 1.19 1.54 0.36 0.26 54.33%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 -
Price 0.41 0.43 1.29 1.62 1.29 1.39 1.16 -
P/RPS 1.01 0.47 1.82 2.45 1.94 2.15 0.42 79.01%
P/EPS -1.87 6.87 11.49 23.18 35.14 30.89 6.87 -
EY -53.37 14.56 8.71 4.31 2.85 3.24 14.55 -
DY 4.15 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.48 0.40 1.25 1.71 1.48 0.34 0.29 39.71%

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