[KINSTEL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.44%
YoY- 162.77%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 471,741 461,472 430,917 418,499 422,510 388,523 351,624 21.62%
PBT 23,725 22,538 20,859 26,902 22,921 20,980 19,495 13.97%
Tax -1,068 -856 -1,196 -1,411 -1,930 -2,517 -2,498 -43.21%
NP 22,657 21,682 19,663 25,491 20,991 18,463 16,997 21.10%
-
NP to SH 22,657 21,682 19,663 25,491 20,991 18,463 16,997 21.10%
-
Tax Rate 4.50% 3.80% 5.73% 5.24% 8.42% 12.00% 12.81% -
Total Cost 449,084 439,790 411,254 393,008 401,519 370,060 334,627 21.64%
-
Net Worth 148,793 125,779 129,543 125,379 118,728 117,030 113,399 19.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 148,793 125,779 129,543 125,379 118,728 117,030 113,399 19.83%
NOSH 80,866 68,358 59,973 59,990 59,964 60,015 59,999 21.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.80% 4.70% 4.56% 6.09% 4.97% 4.75% 4.83% -
ROE 15.23% 17.24% 15.18% 20.33% 17.68% 15.78% 14.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 583.36 675.08 718.51 697.61 704.61 647.37 586.04 -0.30%
EPS 28.02 31.72 32.79 42.49 35.01 30.76 28.33 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 2.16 2.09 1.98 1.95 1.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 59,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.97 43.99 41.08 39.90 40.28 37.04 33.52 21.61%
EPS 2.16 2.07 1.87 2.43 2.00 1.76 1.62 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1199 0.1235 0.1195 0.1132 0.1116 0.1081 19.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.22 0.25 0.36 0.34 0.36 0.37 -
P/RPS 0.03 0.03 0.03 0.05 0.05 0.06 0.06 -36.97%
P/EPS 0.71 0.69 0.76 0.85 0.97 1.17 1.31 -33.50%
EY 140.09 144.17 131.14 118.03 102.96 85.45 76.56 49.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.17 0.17 0.18 0.20 -32.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 -
Price 0.19 0.17 0.22 0.35 0.36 0.33 0.37 -
P/RPS 0.03 0.03 0.03 0.05 0.05 0.05 0.06 -36.97%
P/EPS 0.68 0.54 0.67 0.82 1.03 1.07 1.31 -35.38%
EY 147.46 186.58 149.03 121.41 97.24 93.22 76.56 54.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.10 0.17 0.18 0.17 0.20 -36.97%

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