[KINSTEL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.5%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 859,324 748,746 551,481 471,741 461,472 430,917 418,499 61.76%
PBT 24,468 23,857 20,515 23,725 22,538 20,859 26,902 -6.14%
Tax -1,614 -1,029 -620 -1,068 -856 -1,196 -1,411 9.40%
NP 22,854 22,828 19,895 22,657 21,682 19,663 25,491 -7.03%
-
NP to SH 22,854 22,828 19,895 22,657 21,682 19,663 25,491 -7.03%
-
Tax Rate 6.60% 4.31% 3.02% 4.50% 3.80% 5.73% 5.24% -
Total Cost 836,470 725,918 531,586 449,084 439,790 411,254 393,008 65.69%
-
Net Worth 218,974 213,485 112,102 148,793 125,779 129,543 125,379 45.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,997 2,997 2,997 - - - - -
Div Payout % 13.12% 13.13% 15.07% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 218,974 213,485 112,102 148,793 125,779 129,543 125,379 45.17%
NOSH 110,037 110,043 59,947 80,866 68,358 59,973 59,990 50.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.66% 3.05% 3.61% 4.80% 4.70% 4.56% 6.09% -
ROE 10.44% 10.69% 17.75% 15.23% 17.24% 15.18% 20.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 780.94 680.41 919.93 583.36 675.08 718.51 697.61 7.83%
EPS 20.77 20.74 33.19 28.02 31.72 32.79 42.49 -38.02%
DPS 2.72 2.72 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.87 1.84 1.84 2.16 2.09 -3.22%
Adjusted Per Share Value based on latest NOSH - 80,866
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.92 71.38 52.57 44.97 43.99 41.08 39.90 61.75%
EPS 2.18 2.18 1.90 2.16 2.07 1.87 2.43 -7.00%
DPS 0.29 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.2035 0.1069 0.1418 0.1199 0.1235 0.1195 45.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.21 0.18 0.20 0.22 0.25 0.36 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.03 0.05 -28.92%
P/EPS 1.11 1.01 0.54 0.71 0.69 0.76 0.85 19.53%
EY 90.30 98.78 184.37 140.09 144.17 131.14 118.03 -16.39%
DY 11.84 12.97 27.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.10 0.11 0.12 0.12 0.17 -20.77%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.27 0.21 0.18 0.19 0.17 0.22 0.35 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.03 0.05 -28.92%
P/EPS 1.30 1.01 0.54 0.68 0.54 0.67 0.82 36.07%
EY 76.92 98.78 184.37 147.46 186.58 149.03 121.41 -26.29%
DY 10.09 12.97 27.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.10 0.10 0.09 0.10 0.17 -12.17%

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