[KINSTEL] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ--%
YoY- 67.36%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 407,933 346,322 182,741 77,075 0 0 0 -
PBT 73,586 104,259 115,691 -20,755 0 0 0 -
Tax -67,838 -69,250 -69,237 -14 0 0 0 -
NP 5,748 35,009 46,454 -20,769 0 0 0 -
-
NP to SH 59,055 76,903 83,054 -32,563 0 0 0 -
-
Tax Rate 92.19% 66.42% 59.85% - - - - -
Total Cost 402,185 311,313 136,287 97,844 0 0 0 -
-
Net Worth 443,263 157,840 490,382 4,993,686 -66,742 0 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 443,263 157,840 490,382 4,993,686 -66,742 0 0 -
NOSH 1,044,201 1,042,542 1,041,594 1,040,351 1,041,223 1,042,169 1,040,775 0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.41% 10.11% 25.42% -26.95% 0.00% 0.00% 0.00% -
ROE 13.32% 48.72% 16.94% -0.65% 0.00% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.07 33.22 17.54 7.41 0.00 0.00 0.00 -
EPS 5.66 7.38 7.97 -3.13 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4245 0.1514 0.4708 4.80 -0.0641 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,040,351
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.89 33.01 17.42 7.35 0.00 0.00 0.00 -
EPS 5.63 7.33 7.92 -3.10 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.1505 0.4675 4.7604 -0.0636 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.155 0.125 0.15 0.24 0.155 0.165 0.155 -
P/RPS 0.40 0.38 0.85 3.24 0.00 0.00 0.00 -
P/EPS 2.74 1.69 1.88 -7.67 0.00 0.00 0.00 -
EY 36.49 59.01 53.16 -13.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.83 0.32 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 02/09/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.14 0.145 0.15 0.175 0.21 0.17 0.195 -
P/RPS 0.36 0.44 0.85 2.36 0.00 0.00 0.00 -
P/EPS 2.48 1.97 1.88 -5.59 0.00 0.00 0.00 -
EY 40.40 50.87 53.16 -17.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.96 0.32 0.04 0.00 0.00 0.00 -

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