[KINSTEL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.11%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,364,521 1,213,467 951,438 859,324 748,746 551,481 471,741 103.14%
PBT 475,760 435,736 403,703 24,468 23,857 20,515 23,725 639.45%
Tax -9,270 -6,335 -1,724 -1,614 -1,029 -620 -1,068 322.90%
NP 466,490 429,401 401,979 22,854 22,828 19,895 22,657 652.59%
-
NP to SH 403,490 383,774 370,224 22,854 22,828 19,895 22,657 583.14%
-
Tax Rate 1.95% 1.45% 0.43% 6.60% 4.31% 3.02% 4.50% -
Total Cost 898,031 784,066 549,459 836,470 725,918 531,586 449,084 58.79%
-
Net Worth 515,965 520,125 466,672 218,974 213,485 112,102 148,793 129.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,752 9,752 2,997 2,997 2,997 2,997 - -
Div Payout % 2.42% 2.54% 0.81% 13.12% 13.13% 15.07% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 515,965 520,125 466,672 218,974 213,485 112,102 148,793 129.27%
NOSH 171,988 130,031 116,668 110,037 110,043 59,947 80,866 65.45%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 34.19% 35.39% 42.25% 2.66% 3.05% 3.61% 4.80% -
ROE 78.20% 73.78% 79.33% 10.44% 10.69% 17.75% 15.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 793.38 933.21 815.51 780.94 680.41 919.93 583.36 22.77%
EPS 234.60 295.14 317.33 20.77 20.74 33.19 28.02 312.85%
DPS 5.67 7.50 2.57 2.72 2.72 5.00 0.00 -
NAPS 3.00 4.00 4.00 1.99 1.94 1.87 1.84 38.56%
Adjusted Per Share Value based on latest NOSH - 110,037
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 130.08 115.68 90.70 81.92 71.38 52.57 44.97 103.14%
EPS 38.46 36.58 35.29 2.18 2.18 1.90 2.16 583.07%
DPS 0.93 0.93 0.29 0.29 0.29 0.29 0.00 -
NAPS 0.4919 0.4958 0.4449 0.2087 0.2035 0.1069 0.1418 129.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.33 0.23 0.23 0.21 0.18 0.20 -
P/RPS 0.10 0.04 0.03 0.03 0.03 0.02 0.03 123.30%
P/EPS 0.35 0.11 0.07 1.11 1.01 0.54 0.71 -37.62%
EY 289.63 894.36 1,379.70 90.30 98.78 184.37 140.09 62.36%
DY 7.00 22.73 11.17 11.84 12.97 27.78 0.00 -
P/NAPS 0.27 0.08 0.06 0.12 0.11 0.10 0.11 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 -
Price 1.10 0.80 0.24 0.27 0.21 0.18 0.19 -
P/RPS 0.14 0.09 0.03 0.03 0.03 0.02 0.03 179.51%
P/EPS 0.47 0.27 0.08 1.30 1.01 0.54 0.68 -21.84%
EY 213.28 368.92 1,322.21 76.92 98.78 184.37 147.46 27.92%
DY 5.15 9.37 10.70 10.09 12.97 27.78 0.00 -
P/NAPS 0.37 0.20 0.06 0.14 0.11 0.10 0.10 139.41%

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