[KINSTEL] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.84%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 422,510 388,523 351,624 342,755 326,620 312,568 252,622 40.76%
PBT 22,921 20,980 19,495 13,081 13,804 12,978 10,098 72.45%
Tax -1,930 -2,517 -2,498 -3,380 -2,800 -2,050 -1,557 15.34%
NP 20,991 18,463 16,997 9,701 11,004 10,928 8,541 81.81%
-
NP to SH 20,991 18,463 16,997 9,701 11,004 10,928 8,541 81.81%
-
Tax Rate 8.42% 12.00% 12.81% 25.84% 20.28% 15.80% 15.42% -
Total Cost 401,519 370,060 334,627 333,054 315,616 301,640 244,081 39.22%
-
Net Worth 118,728 117,030 113,399 59,907 100,840 100,158 97,799 13.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 1,499 1,499 -
Div Payout % - - - - - 13.72% 17.55% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,728 117,030 113,399 59,907 100,840 100,158 97,799 13.76%
NOSH 59,964 60,015 59,999 59,907 60,024 59,974 59,999 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.97% 4.75% 4.83% 2.83% 3.37% 3.50% 3.38% -
ROE 17.68% 15.78% 14.99% 16.19% 10.91% 10.91% 8.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 704.61 647.37 586.04 572.14 544.15 521.16 421.04 40.82%
EPS 35.01 30.76 28.33 16.19 18.33 18.22 14.24 81.86%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.98 1.95 1.89 1.00 1.68 1.67 1.63 13.80%
Adjusted Per Share Value based on latest NOSH - 59,907
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.28 37.04 33.52 32.67 31.14 29.80 24.08 40.78%
EPS 2.00 1.76 1.62 0.92 1.05 1.04 0.81 82.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.1132 0.1116 0.1081 0.0571 0.0961 0.0955 0.0932 13.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.34 0.36 0.37 0.35 0.30 0.34 0.30 -
P/RPS 0.05 0.06 0.06 0.06 0.06 0.07 0.07 -20.04%
P/EPS 0.97 1.17 1.31 2.16 1.64 1.87 2.11 -40.35%
EY 102.96 85.45 76.56 46.27 61.11 53.59 47.45 67.36%
DY 0.00 0.00 0.00 0.00 0.00 7.35 8.33 -
P/NAPS 0.17 0.18 0.20 0.35 0.18 0.20 0.18 -3.72%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 - -
Price 0.36 0.33 0.37 0.37 0.36 0.33 0.00 -
P/RPS 0.05 0.05 0.06 0.06 0.07 0.06 0.00 -
P/EPS 1.03 1.07 1.31 2.28 1.96 1.81 0.00 -
EY 97.24 93.22 76.56 43.77 50.92 55.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 7.57 0.00 -
P/NAPS 0.18 0.17 0.20 0.37 0.21 0.20 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