[KINSTEL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 82.86%
YoY- -156.42%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 454,034 457,684 639,115 440,348 377,410 844,914 652,043 -21.38%
PBT 83,000 16,938 -74,037 -93,289 -375,338 102,744 183,001 -40.88%
Tax 7,796 14,100 13,044 16,925 31,596 7,417 -120 -
NP 90,796 31,038 -60,993 -76,364 -343,742 110,161 182,881 -37.22%
-
NP to SH 41,796 19,785 -7,878 -34,761 -202,824 57,986 103,324 -45.21%
-
Tax Rate -9.39% -83.24% - - - -7.22% 0.07% -
Total Cost 363,238 426,646 700,108 516,712 721,152 734,753 469,162 -15.64%
-
Net Worth 794,325 755,936 741,997 754,074 797,080 1,000,397 947,673 -11.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,344 - - - 15,756 - - -
Div Payout % 22.36% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 794,325 755,936 741,997 754,074 797,080 1,000,397 947,673 -11.07%
NOSH 934,499 933,254 916,046 919,603 926,838 926,293 920,071 1.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.00% 6.78% -9.54% -17.34% -91.08% 13.04% 28.05% -
ROE 5.26% 2.62% -1.06% -4.61% -25.45% 5.80% 10.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.59 49.04 69.77 47.88 40.72 91.21 70.87 -22.19%
EPS 4.48 2.12 -0.86 -3.78 -21.88 6.26 11.23 -45.71%
DPS 1.00 0.00 0.00 0.00 1.70 0.00 0.00 -
NAPS 0.85 0.81 0.81 0.82 0.86 1.08 1.03 -11.98%
Adjusted Per Share Value based on latest NOSH - 919,603
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.28 43.63 60.93 41.98 35.98 80.54 62.16 -21.39%
EPS 3.98 1.89 -0.75 -3.31 -19.33 5.53 9.85 -45.25%
DPS 0.89 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7572 0.7206 0.7073 0.7189 0.7598 0.9537 0.9034 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.94 0.88 0.38 0.43 0.58 1.50 -
P/RPS 1.87 1.92 1.26 0.79 1.06 0.64 2.12 -8.00%
P/EPS 20.35 44.34 -102.33 -10.05 -1.96 9.27 13.36 32.28%
EY 4.91 2.26 -0.98 -9.95 -50.89 10.79 7.49 -24.47%
DY 1.10 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 1.07 1.16 1.09 0.46 0.50 0.54 1.46 -18.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 19/08/09 18/05/09 26/02/09 26/11/08 04/08/08 -
Price 1.00 0.96 0.94 0.80 0.41 0.43 1.29 -
P/RPS 2.06 1.96 1.35 1.67 1.01 0.47 1.82 8.58%
P/EPS 22.36 45.28 -109.30 -21.16 -1.87 6.87 11.49 55.68%
EY 4.47 2.21 -0.91 -4.73 -53.37 14.56 8.71 -35.82%
DY 1.00 0.00 0.00 0.00 4.15 0.00 0.00 -
P/NAPS 1.18 1.19 1.16 0.98 0.48 0.40 1.25 -3.75%

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