[KINSTEL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 351,624 342,755 326,620 312,568 252,622 158,756 81,014 165.84%
PBT 19,495 13,081 13,804 12,978 10,098 5,864 2,665 276.37%
Tax -2,498 -3,380 -2,800 -2,050 -1,557 -449 -268 342.29%
NP 16,997 9,701 11,004 10,928 8,541 5,415 2,397 268.65%
-
NP to SH 16,997 9,701 11,004 10,928 8,541 5,415 2,397 268.65%
-
Tax Rate 12.81% 25.84% 20.28% 15.80% 15.42% 7.66% 10.06% -
Total Cost 334,627 333,054 315,616 301,640 244,081 153,341 78,617 162.40%
-
Net Worth 113,399 59,907 100,840 100,158 97,799 90,440 46,635 80.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 1,499 1,499 1,499 - -
Div Payout % - - - 13.72% 17.55% 27.68% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 113,399 59,907 100,840 100,158 97,799 90,440 46,635 80.72%
NOSH 59,999 59,907 60,024 59,974 59,999 49,966 46,635 18.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.83% 2.83% 3.37% 3.50% 3.38% 3.41% 2.96% -
ROE 14.99% 16.19% 10.91% 10.91% 8.73% 5.99% 5.14% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 586.04 572.14 544.15 521.16 421.04 317.72 173.72 124.76%
EPS 28.33 16.19 18.33 18.22 14.24 10.84 5.14 211.70%
DPS 0.00 0.00 0.00 2.50 2.50 3.00 0.00 -
NAPS 1.89 1.00 1.68 1.67 1.63 1.81 1.00 52.80%
Adjusted Per Share Value based on latest NOSH - 59,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.52 32.67 31.14 29.80 24.08 15.13 7.72 165.91%
EPS 1.62 0.92 1.05 1.04 0.81 0.52 0.23 267.00%
DPS 0.00 0.00 0.00 0.14 0.14 0.14 0.00 -
NAPS 0.1081 0.0571 0.0961 0.0955 0.0932 0.0862 0.0445 80.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.37 0.35 0.30 0.34 0.30 0.29 0.00 -
P/RPS 0.06 0.06 0.06 0.07 0.07 0.09 0.00 -
P/EPS 1.31 2.16 1.64 1.87 2.11 2.68 0.00 -
EY 76.56 46.27 61.11 53.59 47.45 37.37 0.00 -
DY 0.00 0.00 0.00 7.35 8.33 10.34 0.00 -
P/NAPS 0.20 0.35 0.18 0.20 0.18 0.16 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 28/11/03 29/08/03 - - - -
Price 0.37 0.37 0.36 0.33 0.00 0.00 0.00 -
P/RPS 0.06 0.06 0.07 0.06 0.00 0.00 0.00 -
P/EPS 1.31 2.28 1.96 1.81 0.00 0.00 0.00 -
EY 76.56 43.77 50.92 55.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 7.57 0.00 0.00 0.00 -
P/NAPS 0.20 0.37 0.21 0.20 0.00 0.00 0.00 -

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