[KINSTEL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -73.24%
YoY- -69.12%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,417,598 2,249,904 2,129,886 1,961,816 1,610,892 1,364,521 1,213,467 58.39%
PBT 412,671 272,956 221,033 197,007 512,391 475,760 435,736 -3.56%
Tax -563 2,571 -2,127 -5,132 -5,499 -9,270 -6,335 -80.11%
NP 412,108 275,527 218,906 191,875 506,892 466,490 429,401 -2.70%
-
NP to SH 238,527 164,826 130,453 114,343 427,215 403,490 383,774 -27.19%
-
Tax Rate 0.14% -0.94% 0.96% 2.60% 1.07% 1.95% 1.45% -
Total Cost 2,005,490 1,974,377 1,910,980 1,769,941 1,104,000 898,031 784,066 87.13%
-
Net Worth 947,673 837,413 784,698 3,723,607 714,251 515,965 520,125 49.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 15,333 15,333 15,333 9,752 9,752 9,752 9,752 35.25%
Div Payout % 6.43% 9.30% 11.75% 8.53% 2.28% 2.42% 2.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 947,673 837,413 784,698 3,723,607 714,251 515,965 520,125 49.23%
NOSH 920,071 881,487 901,952 899,422 175,491 171,988 130,031 269.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.05% 12.25% 10.28% 9.78% 31.47% 34.19% 35.39% -
ROE 25.17% 19.68% 16.62% 3.07% 59.81% 78.20% 73.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 262.76 255.24 236.14 218.12 917.93 793.38 933.21 -57.07%
EPS 25.92 18.70 14.46 12.71 243.44 234.60 295.14 -80.27%
DPS 1.67 1.74 1.70 1.08 5.56 5.67 7.50 -63.29%
NAPS 1.03 0.95 0.87 4.14 4.07 3.00 4.00 -59.55%
Adjusted Per Share Value based on latest NOSH - 899,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 230.47 214.48 203.04 187.02 153.56 130.08 115.68 58.39%
EPS 22.74 15.71 12.44 10.90 40.73 38.46 36.58 -27.18%
DPS 1.46 1.46 1.46 0.93 0.93 0.93 0.93 35.11%
NAPS 0.9034 0.7983 0.748 3.5497 0.6809 0.4919 0.4958 49.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.13 1.34 1.47 1.05 0.81 0.33 -
P/RPS 0.57 0.44 0.57 0.67 0.11 0.10 0.04 488.72%
P/EPS 5.79 6.04 9.26 11.56 0.43 0.35 0.11 1307.90%
EY 17.28 16.55 10.79 8.65 231.85 289.63 894.36 -92.81%
DY 1.11 1.54 1.27 0.74 5.29 7.00 22.73 -86.66%
P/NAPS 1.46 1.19 1.54 0.36 0.26 0.27 0.08 594.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 -
Price 1.29 1.62 1.29 1.39 1.16 1.10 0.80 -
P/RPS 0.49 0.63 0.55 0.64 0.13 0.14 0.09 209.80%
P/EPS 4.98 8.66 8.92 10.93 0.48 0.47 0.27 599.32%
EY 20.10 11.54 11.21 9.15 209.86 213.28 368.92 -85.65%
DY 1.29 1.07 1.32 0.78 4.79 5.15 9.37 -73.36%
P/NAPS 1.25 1.71 1.48 0.34 0.29 0.37 0.20 239.68%

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