[KINSTEL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.7%
YoY- 359.07%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 388,523 351,624 342,755 326,620 312,568 252,622 158,756 81.70%
PBT 20,980 19,495 13,081 13,804 12,978 10,098 5,864 134.10%
Tax -2,517 -2,498 -3,380 -2,800 -2,050 -1,557 -449 215.89%
NP 18,463 16,997 9,701 11,004 10,928 8,541 5,415 126.70%
-
NP to SH 18,463 16,997 9,701 11,004 10,928 8,541 5,415 126.70%
-
Tax Rate 12.00% 12.81% 25.84% 20.28% 15.80% 15.42% 7.66% -
Total Cost 370,060 334,627 333,054 315,616 301,640 244,081 153,341 80.01%
-
Net Worth 117,030 113,399 59,907 100,840 100,158 97,799 90,440 18.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 1,499 1,499 1,499 -
Div Payout % - - - - 13.72% 17.55% 27.68% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,030 113,399 59,907 100,840 100,158 97,799 90,440 18.76%
NOSH 60,015 59,999 59,907 60,024 59,974 59,999 49,966 13.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.75% 4.83% 2.83% 3.37% 3.50% 3.38% 3.41% -
ROE 15.78% 14.99% 16.19% 10.91% 10.91% 8.73% 5.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 647.37 586.04 572.14 544.15 521.16 421.04 317.72 60.79%
EPS 30.76 28.33 16.19 18.33 18.22 14.24 10.84 100.56%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 3.00 -
NAPS 1.95 1.89 1.00 1.68 1.67 1.63 1.81 5.09%
Adjusted Per Share Value based on latest NOSH - 60,024
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.04 33.52 32.67 31.14 29.80 24.08 15.13 81.74%
EPS 1.76 1.62 0.92 1.05 1.04 0.81 0.52 125.59%
DPS 0.00 0.00 0.00 0.00 0.14 0.14 0.14 -
NAPS 0.1116 0.1081 0.0571 0.0961 0.0955 0.0932 0.0862 18.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.37 0.35 0.30 0.34 0.30 0.29 -
P/RPS 0.06 0.06 0.06 0.06 0.07 0.07 0.09 -23.70%
P/EPS 1.17 1.31 2.16 1.64 1.87 2.11 2.68 -42.48%
EY 85.45 76.56 46.27 61.11 53.59 47.45 37.37 73.65%
DY 0.00 0.00 0.00 0.00 7.35 8.33 10.34 -
P/NAPS 0.18 0.20 0.35 0.18 0.20 0.18 0.16 8.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 - - -
Price 0.33 0.37 0.37 0.36 0.33 0.00 0.00 -
P/RPS 0.05 0.06 0.06 0.07 0.06 0.00 0.00 -
P/EPS 1.07 1.31 2.28 1.96 1.81 0.00 0.00 -
EY 93.22 76.56 43.77 50.92 55.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 7.57 0.00 0.00 -
P/NAPS 0.17 0.20 0.37 0.21 0.20 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