[KINSTEL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.86%
YoY- -223.43%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,133,944 1,949,783 1,999,306 1,858,156 1,814,463 1,703,690 1,688,494 16.90%
PBT -259,561 -269,754 -308,082 -163,405 -186,938 -152,784 -95,850 94.39%
Tax -23,578 -23,578 -25,837 -6,189 -6,301 -6,373 -4,228 214.80%
NP -283,139 -293,332 -333,919 -169,594 -193,239 -159,157 -100,078 100.16%
-
NP to SH -115,281 -117,498 -131,328 -65,624 -76,179 -61,521 -35,405 119.84%
-
Tax Rate - - - - - - - -
Total Cost 2,417,083 2,243,115 2,333,225 2,027,750 2,007,702 1,862,847 1,788,572 22.25%
-
Net Worth 644,800 653,290 641,102 736,689 752,939 760,962 766,346 -10.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 9,461 9,461 9,461 9,461 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 644,800 653,290 641,102 736,689 752,939 760,962 766,346 -10.88%
NOSH 1,040,000 1,036,969 1,017,623 956,739 953,088 963,243 946,106 6.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -13.27% -15.04% -16.70% -9.13% -10.65% -9.34% -5.93% -
ROE -17.88% -17.99% -20.48% -8.91% -10.12% -8.08% -4.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.19 188.03 196.47 194.22 190.38 176.87 178.47 9.75%
EPS -11.08 -11.33 -12.91 -6.86 -7.99 -6.39 -3.74 106.41%
DPS 0.00 0.00 0.00 1.00 1.00 0.98 1.00 -
NAPS 0.62 0.63 0.63 0.77 0.79 0.79 0.81 -16.33%
Adjusted Per Share Value based on latest NOSH - 956,739
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 203.43 185.87 190.59 177.14 172.97 162.41 160.96 16.91%
EPS -10.99 -11.20 -12.52 -6.26 -7.26 -5.86 -3.38 119.63%
DPS 0.00 0.00 0.00 0.90 0.90 0.90 0.90 -
NAPS 0.6147 0.6228 0.6112 0.7023 0.7178 0.7254 0.7305 -10.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.49 0.50 0.49 0.73 0.88 0.87 -
P/RPS 0.21 0.26 0.25 0.25 0.38 0.50 0.49 -43.18%
P/EPS -3.97 -4.32 -3.87 -7.14 -9.13 -13.78 -23.25 -69.25%
EY -25.19 -23.12 -25.81 -14.00 -10.95 -7.26 -4.30 225.31%
DY 0.00 0.00 0.00 2.04 1.37 1.12 1.15 -
P/NAPS 0.71 0.78 0.79 0.64 0.92 1.11 1.07 -23.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 28/02/11 -
Price 0.41 0.43 0.52 0.51 0.58 0.75 0.83 -
P/RPS 0.20 0.23 0.26 0.26 0.30 0.42 0.47 -43.45%
P/EPS -3.70 -3.79 -4.03 -7.44 -7.26 -11.74 -22.18 -69.72%
EY -27.04 -26.35 -24.82 -13.45 -13.78 -8.52 -4.51 230.39%
DY 0.00 0.00 0.00 1.96 1.72 1.31 1.20 -
P/NAPS 0.66 0.68 0.83 0.66 0.73 0.95 1.02 -25.20%

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