[KINSTEL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.27%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 748,746 551,481 471,741 461,472 430,917 418,499 422,510 46.49%
PBT 23,857 20,515 23,725 22,538 20,859 26,902 22,921 2.70%
Tax -1,029 -620 -1,068 -856 -1,196 -1,411 -1,930 -34.27%
NP 22,828 19,895 22,657 21,682 19,663 25,491 20,991 5.75%
-
NP to SH 22,828 19,895 22,657 21,682 19,663 25,491 20,991 5.75%
-
Tax Rate 4.31% 3.02% 4.50% 3.80% 5.73% 5.24% 8.42% -
Total Cost 725,918 531,586 449,084 439,790 411,254 393,008 401,519 48.46%
-
Net Worth 213,485 112,102 148,793 125,779 129,543 125,379 118,728 47.92%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,997 2,997 - - - - - -
Div Payout % 13.13% 15.07% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 213,485 112,102 148,793 125,779 129,543 125,379 118,728 47.92%
NOSH 110,043 59,947 80,866 68,358 59,973 59,990 59,964 49.94%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.05% 3.61% 4.80% 4.70% 4.56% 6.09% 4.97% -
ROE 10.69% 17.75% 15.23% 17.24% 15.18% 20.33% 17.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 680.41 919.93 583.36 675.08 718.51 697.61 704.61 -2.30%
EPS 20.74 33.19 28.02 31.72 32.79 42.49 35.01 -29.48%
DPS 2.72 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.87 1.84 1.84 2.16 2.09 1.98 -1.35%
Adjusted Per Share Value based on latest NOSH - 68,358
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.38 52.57 44.97 43.99 41.08 39.90 40.28 46.49%
EPS 2.18 1.90 2.16 2.07 1.87 2.43 2.00 5.91%
DPS 0.29 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2035 0.1069 0.1418 0.1199 0.1235 0.1195 0.1132 47.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.21 0.18 0.20 0.22 0.25 0.36 0.34 -
P/RPS 0.03 0.02 0.03 0.03 0.03 0.05 0.05 -28.88%
P/EPS 1.01 0.54 0.71 0.69 0.76 0.85 0.97 2.73%
EY 98.78 184.37 140.09 144.17 131.14 118.03 102.96 -2.72%
DY 12.97 27.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.11 0.12 0.12 0.17 0.17 -25.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.21 0.18 0.19 0.17 0.22 0.35 0.36 -
P/RPS 0.03 0.02 0.03 0.03 0.03 0.05 0.05 -28.88%
P/EPS 1.01 0.54 0.68 0.54 0.67 0.82 1.03 -1.29%
EY 98.78 184.37 147.46 186.58 149.03 121.41 97.24 1.05%
DY 12.97 27.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.10 0.09 0.10 0.17 0.18 -28.00%

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