[KINSTEL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.34%
YoY- 123.92%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,301,787 2,314,715 2,457,857 2,680,152 2,417,598 2,249,904 2,129,886 5.31%
PBT -439,920 -182,882 10,301 444,945 412,671 272,956 221,033 -
Tax 68,982 55,818 40,236 7,240 -563 2,571 -2,127 -
NP -370,938 -127,064 50,537 452,185 412,108 275,527 218,906 -
-
NP to SH -187,477 -76,275 20,102 256,039 238,527 164,826 130,453 -
-
Tax Rate - - -390.60% -1.63% 0.14% -0.94% 0.96% -
Total Cost 2,672,725 2,441,779 2,407,320 2,227,967 2,005,490 1,974,377 1,910,980 25.08%
-
Net Worth 741,997 754,074 797,080 1,000,397 947,673 837,413 784,698 -3.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 15,756 15,756 15,756 15,333 15,333 15,333 15,333 1.83%
Div Payout % 0.00% 0.00% 78.38% 5.99% 6.43% 9.30% 11.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 741,997 754,074 797,080 1,000,397 947,673 837,413 784,698 -3.66%
NOSH 916,046 919,603 926,838 926,293 920,071 881,487 901,952 1.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -16.12% -5.49% 2.06% 16.87% 17.05% 12.25% 10.28% -
ROE -25.27% -10.12% 2.52% 25.59% 25.17% 19.68% 16.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 251.27 251.71 265.19 289.34 262.76 255.24 236.14 4.23%
EPS -20.47 -8.29 2.17 27.64 25.92 18.70 14.46 -
DPS 1.70 1.70 1.70 1.66 1.67 1.74 1.70 0.00%
NAPS 0.81 0.82 0.86 1.08 1.03 0.95 0.87 -4.65%
Adjusted Per Share Value based on latest NOSH - 926,293
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 219.43 220.66 234.30 255.50 230.47 214.48 203.04 5.31%
EPS -17.87 -7.27 1.92 24.41 22.74 15.71 12.44 -
DPS 1.50 1.50 1.50 1.46 1.46 1.46 1.46 1.81%
NAPS 0.7073 0.7189 0.7598 0.9537 0.9034 0.7983 0.748 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.88 0.38 0.43 0.58 1.50 1.13 1.34 -
P/RPS 0.35 0.15 0.16 0.20 0.57 0.44 0.57 -27.77%
P/EPS -4.30 -4.58 19.83 2.10 5.79 6.04 9.26 -
EY -23.26 -21.83 5.04 47.66 17.28 16.55 10.79 -
DY 1.93 4.47 3.95 2.85 1.11 1.54 1.27 32.21%
P/NAPS 1.09 0.46 0.50 0.54 1.46 1.19 1.54 -20.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 18/05/09 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 -
Price 0.94 0.80 0.41 0.43 1.29 1.62 1.29 -
P/RPS 0.37 0.32 0.15 0.15 0.49 0.63 0.55 -23.24%
P/EPS -4.59 -9.65 18.90 1.56 4.98 8.66 8.92 -
EY -21.77 -10.37 5.29 64.28 20.10 11.54 11.21 -
DY 1.81 2.13 4.15 3.85 1.29 1.07 1.32 23.44%
P/NAPS 1.16 0.98 0.48 0.40 1.25 1.71 1.48 -15.00%

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