[KINSTEL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -145.79%
YoY- -178.6%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,091,234 1,991,181 1,914,557 2,301,787 2,314,715 2,457,857 2,680,152 -15.25%
PBT 62,732 -67,388 -525,726 -439,920 -182,882 10,301 444,945 -72.94%
Tax 34,815 51,865 75,665 68,982 55,818 40,236 7,240 185.16%
NP 97,547 -15,523 -450,061 -370,938 -127,064 50,537 452,185 -64.06%
-
NP to SH 76,255 18,942 -225,678 -187,477 -76,275 20,102 256,039 -55.43%
-
Tax Rate -55.50% - - - - -390.60% -1.63% -
Total Cost 1,993,687 2,006,704 2,364,618 2,672,725 2,441,779 2,407,320 2,227,967 -7.14%
-
Net Worth 826,906 794,325 755,936 741,997 754,074 797,080 1,000,397 -11.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,344 9,344 15,756 15,756 15,756 15,756 15,333 -28.14%
Div Payout % 12.25% 49.33% 0.00% 0.00% 0.00% 78.38% 5.99% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 826,906 794,325 755,936 741,997 754,074 797,080 1,000,397 -11.93%
NOSH 939,666 934,499 933,254 916,046 919,603 926,838 926,293 0.96%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.66% -0.78% -23.51% -16.12% -5.49% 2.06% 16.87% -
ROE 9.22% 2.38% -29.85% -25.27% -10.12% 2.52% 25.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 222.55 213.07 205.15 251.27 251.71 265.19 289.34 -16.06%
EPS 8.12 2.03 -24.18 -20.47 -8.29 2.17 27.64 -55.84%
DPS 0.99 1.00 1.70 1.70 1.70 1.70 1.66 -29.17%
NAPS 0.88 0.85 0.81 0.81 0.82 0.86 1.08 -12.77%
Adjusted Per Share Value based on latest NOSH - 916,046
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 199.36 189.82 182.51 219.43 220.66 234.30 255.50 -15.25%
EPS 7.27 1.81 -21.51 -17.87 -7.27 1.92 24.41 -55.43%
DPS 0.89 0.89 1.50 1.50 1.50 1.50 1.46 -28.12%
NAPS 0.7883 0.7572 0.7206 0.7073 0.7189 0.7598 0.9537 -11.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.00 0.91 0.94 0.88 0.38 0.43 0.58 -
P/RPS 0.45 0.43 0.46 0.35 0.15 0.16 0.20 71.79%
P/EPS 12.32 44.89 -3.89 -4.30 -4.58 19.83 2.10 225.63%
EY 8.12 2.23 -25.73 -23.26 -21.83 5.04 47.66 -69.30%
DY 0.99 1.10 1.81 1.93 4.47 3.95 2.85 -50.61%
P/NAPS 1.14 1.07 1.16 1.09 0.46 0.50 0.54 64.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 26/02/09 26/11/08 -
Price 0.78 1.00 0.96 0.94 0.80 0.41 0.43 -
P/RPS 0.35 0.47 0.47 0.37 0.32 0.15 0.15 76.01%
P/EPS 9.61 49.33 -3.97 -4.59 -9.65 18.90 1.56 236.41%
EY 10.40 2.03 -25.19 -21.77 -10.37 5.29 64.28 -70.34%
DY 1.28 1.00 1.77 1.81 2.13 4.15 3.85 -52.04%
P/NAPS 0.89 1.18 1.19 1.16 0.98 0.48 0.40 70.51%

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