[KINSTEL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.38%
YoY- -188.14%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,826,810 2,091,234 1,991,181 1,914,557 2,301,787 2,314,715 2,457,857 -17.99%
PBT 149,538 62,732 -67,388 -525,726 -439,920 -182,882 10,301 498.01%
Tax 21,686 34,815 51,865 75,665 68,982 55,818 40,236 -33.84%
NP 171,224 97,547 -15,523 -450,061 -370,938 -127,064 50,537 126.08%
-
NP to SH 92,310 76,255 18,942 -225,678 -187,477 -76,275 20,102 177.04%
-
Tax Rate -14.50% -55.50% - - - - -390.60% -
Total Cost 1,655,586 1,993,687 2,006,704 2,364,618 2,672,725 2,441,779 2,407,320 -22.14%
-
Net Worth 836,497 826,906 794,325 755,936 741,997 754,074 797,080 3.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,344 9,344 9,344 15,756 15,756 15,756 15,756 -29.48%
Div Payout % 10.12% 12.25% 49.33% 0.00% 0.00% 0.00% 78.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 836,497 826,906 794,325 755,936 741,997 754,074 797,080 3.27%
NOSH 939,885 939,666 934,499 933,254 916,046 919,603 926,838 0.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.37% 4.66% -0.78% -23.51% -16.12% -5.49% 2.06% -
ROE 11.04% 9.22% 2.38% -29.85% -25.27% -10.12% 2.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 194.37 222.55 213.07 205.15 251.27 251.71 265.19 -18.75%
EPS 9.82 8.12 2.03 -24.18 -20.47 -8.29 2.17 174.34%
DPS 1.00 0.99 1.00 1.70 1.70 1.70 1.70 -29.86%
NAPS 0.89 0.88 0.85 0.81 0.81 0.82 0.86 2.31%
Adjusted Per Share Value based on latest NOSH - 933,254
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 174.15 199.36 189.82 182.51 219.43 220.66 234.30 -17.99%
EPS 8.80 7.27 1.81 -21.51 -17.87 -7.27 1.92 176.69%
DPS 0.89 0.89 0.89 1.50 1.50 1.50 1.50 -29.45%
NAPS 0.7974 0.7883 0.7572 0.7206 0.7073 0.7189 0.7598 3.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 1.00 0.91 0.94 0.88 0.38 0.43 -
P/RPS 0.42 0.45 0.43 0.46 0.35 0.15 0.16 90.62%
P/EPS 8.25 12.32 44.89 -3.89 -4.30 -4.58 19.83 -44.35%
EY 12.13 8.12 2.23 -25.73 -23.26 -21.83 5.04 79.88%
DY 1.23 0.99 1.10 1.81 1.93 4.47 3.95 -54.15%
P/NAPS 0.91 1.14 1.07 1.16 1.09 0.46 0.50 49.23%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 26/02/09 -
Price 0.87 0.78 1.00 0.96 0.94 0.80 0.41 -
P/RPS 0.45 0.35 0.47 0.47 0.37 0.32 0.15 108.42%
P/EPS 8.86 9.61 49.33 -3.97 -4.59 -9.65 18.90 -39.73%
EY 11.29 10.40 2.03 -25.19 -21.77 -10.37 5.29 65.99%
DY 1.15 1.28 1.00 1.77 1.81 2.13 4.15 -57.59%
P/NAPS 0.98 0.89 1.18 1.19 1.16 0.98 0.48 61.14%

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