[KINSTEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1519.95%
YoY- 1534.04%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,610,892 1,364,521 1,213,467 951,438 859,324 748,746 551,481 104.74%
PBT 512,391 475,760 435,736 403,703 24,468 23,857 20,515 759.50%
Tax -5,499 -9,270 -6,335 -1,724 -1,614 -1,029 -620 330.19%
NP 506,892 466,490 429,401 401,979 22,854 22,828 19,895 771.00%
-
NP to SH 427,215 403,490 383,774 370,224 22,854 22,828 19,895 676.91%
-
Tax Rate 1.07% 1.95% 1.45% 0.43% 6.60% 4.31% 3.02% -
Total Cost 1,104,000 898,031 784,066 549,459 836,470 725,918 531,586 62.99%
-
Net Worth 714,251 515,965 520,125 466,672 218,974 213,485 112,102 244.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,752 9,752 9,752 2,997 2,997 2,997 2,997 120.06%
Div Payout % 2.28% 2.42% 2.54% 0.81% 13.12% 13.13% 15.07% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 714,251 515,965 520,125 466,672 218,974 213,485 112,102 244.85%
NOSH 175,491 171,988 130,031 116,668 110,037 110,043 59,947 105.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 31.47% 34.19% 35.39% 42.25% 2.66% 3.05% 3.61% -
ROE 59.81% 78.20% 73.78% 79.33% 10.44% 10.69% 17.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 917.93 793.38 933.21 815.51 780.94 680.41 919.93 -0.14%
EPS 243.44 234.60 295.14 317.33 20.77 20.74 33.19 278.88%
DPS 5.56 5.67 7.50 2.57 2.72 2.72 5.00 7.35%
NAPS 4.07 3.00 4.00 4.00 1.99 1.94 1.87 68.18%
Adjusted Per Share Value based on latest NOSH - 116,668
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 153.56 130.08 115.68 90.70 81.92 71.38 52.57 104.74%
EPS 40.73 38.46 36.58 35.29 2.18 2.18 1.90 676.03%
DPS 0.93 0.93 0.93 0.29 0.29 0.29 0.29 117.92%
NAPS 0.6809 0.4919 0.4958 0.4449 0.2087 0.2035 0.1069 244.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.81 0.33 0.23 0.23 0.21 0.18 -
P/RPS 0.11 0.10 0.04 0.03 0.03 0.03 0.02 212.55%
P/EPS 0.43 0.35 0.11 0.07 1.11 1.01 0.54 -14.12%
EY 231.85 289.63 894.36 1,379.70 90.30 98.78 184.37 16.55%
DY 5.29 7.00 22.73 11.17 11.84 12.97 27.78 -67.00%
P/NAPS 0.26 0.27 0.08 0.06 0.12 0.11 0.10 89.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 -
Price 1.16 1.10 0.80 0.24 0.27 0.21 0.18 -
P/RPS 0.13 0.14 0.09 0.03 0.03 0.03 0.02 249.48%
P/EPS 0.48 0.47 0.27 0.08 1.30 1.01 0.54 -7.57%
EY 209.86 213.28 368.92 1,322.21 76.92 98.78 184.37 9.04%
DY 4.79 5.15 9.37 10.70 10.09 12.97 27.78 -69.12%
P/NAPS 0.29 0.37 0.20 0.06 0.14 0.11 0.10 103.75%

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