[KINSTEL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.88%
YoY- 1769.32%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,249,904 2,129,886 1,961,816 1,610,892 1,364,521 1,213,467 951,438 77.40%
PBT 272,956 221,033 197,007 512,391 475,760 435,736 403,703 -22.94%
Tax 2,571 -2,127 -5,132 -5,499 -9,270 -6,335 -1,724 -
NP 275,527 218,906 191,875 506,892 466,490 429,401 401,979 -22.24%
-
NP to SH 164,826 130,453 114,343 427,215 403,490 383,774 370,224 -41.66%
-
Tax Rate -0.94% 0.96% 2.60% 1.07% 1.95% 1.45% 0.43% -
Total Cost 1,974,377 1,910,980 1,769,941 1,104,000 898,031 784,066 549,459 134.41%
-
Net Worth 837,413 784,698 3,723,607 714,251 515,965 520,125 466,672 47.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 15,333 15,333 9,752 9,752 9,752 9,752 2,997 196.61%
Div Payout % 9.30% 11.75% 8.53% 2.28% 2.42% 2.54% 0.81% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 837,413 784,698 3,723,607 714,251 515,965 520,125 466,672 47.61%
NOSH 881,487 901,952 899,422 175,491 171,988 130,031 116,668 284.56%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.25% 10.28% 9.78% 31.47% 34.19% 35.39% 42.25% -
ROE 19.68% 16.62% 3.07% 59.81% 78.20% 73.78% 79.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 255.24 236.14 218.12 917.93 793.38 933.21 815.51 -53.86%
EPS 18.70 14.46 12.71 243.44 234.60 295.14 317.33 -84.83%
DPS 1.74 1.70 1.08 5.56 5.67 7.50 2.57 -22.87%
NAPS 0.95 0.87 4.14 4.07 3.00 4.00 4.00 -61.61%
Adjusted Per Share Value based on latest NOSH - 175,491
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 214.48 203.04 187.02 153.56 130.08 115.68 90.70 77.40%
EPS 15.71 12.44 10.90 40.73 38.46 36.58 35.29 -41.66%
DPS 1.46 1.46 0.93 0.93 0.93 0.93 0.29 193.45%
NAPS 0.7983 0.748 3.5497 0.6809 0.4919 0.4958 0.4449 47.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.34 1.47 1.05 0.81 0.33 0.23 -
P/RPS 0.44 0.57 0.67 0.11 0.10 0.04 0.03 498.19%
P/EPS 6.04 9.26 11.56 0.43 0.35 0.11 0.07 1847.36%
EY 16.55 10.79 8.65 231.85 289.63 894.36 1,379.70 -94.74%
DY 1.54 1.27 0.74 5.29 7.00 22.73 11.17 -73.28%
P/NAPS 1.19 1.54 0.36 0.26 0.27 0.08 0.06 631.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 -
Price 1.62 1.29 1.39 1.16 1.10 0.80 0.24 -
P/RPS 0.63 0.55 0.64 0.13 0.14 0.09 0.03 659.75%
P/EPS 8.66 8.92 10.93 0.48 0.47 0.27 0.08 2164.89%
EY 11.54 11.21 9.15 209.86 213.28 368.92 1,322.21 -95.74%
DY 1.07 1.32 0.78 4.79 5.15 9.37 10.70 -78.42%
P/NAPS 1.71 1.48 0.34 0.29 0.37 0.20 0.06 831.13%

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