[KINSTEL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.19%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 951,438 859,324 748,746 551,481 471,741 461,472 430,917 69.47%
PBT 403,703 24,468 23,857 20,515 23,725 22,538 20,859 619.55%
Tax -1,724 -1,614 -1,029 -620 -1,068 -856 -1,196 27.57%
NP 401,979 22,854 22,828 19,895 22,657 21,682 19,663 646.28%
-
NP to SH 370,224 22,854 22,828 19,895 22,657 21,682 19,663 606.48%
-
Tax Rate 0.43% 6.60% 4.31% 3.02% 4.50% 3.80% 5.73% -
Total Cost 549,459 836,470 725,918 531,586 449,084 439,790 411,254 21.28%
-
Net Worth 466,672 218,974 213,485 112,102 148,793 125,779 129,543 134.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,997 2,997 2,997 2,997 - - - -
Div Payout % 0.81% 13.12% 13.13% 15.07% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 466,672 218,974 213,485 112,102 148,793 125,779 129,543 134.81%
NOSH 116,668 110,037 110,043 59,947 80,866 68,358 59,973 55.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 42.25% 2.66% 3.05% 3.61% 4.80% 4.70% 4.56% -
ROE 79.33% 10.44% 10.69% 17.75% 15.23% 17.24% 15.18% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 815.51 780.94 680.41 919.93 583.36 675.08 718.51 8.80%
EPS 317.33 20.77 20.74 33.19 28.02 31.72 32.79 353.50%
DPS 2.57 2.72 2.72 5.00 0.00 0.00 0.00 -
NAPS 4.00 1.99 1.94 1.87 1.84 1.84 2.16 50.74%
Adjusted Per Share Value based on latest NOSH - 59,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.70 81.92 71.38 52.57 44.97 43.99 41.08 69.47%
EPS 35.29 2.18 2.18 1.90 2.16 2.07 1.87 607.56%
DPS 0.29 0.29 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.4449 0.2087 0.2035 0.1069 0.1418 0.1199 0.1235 134.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.23 0.21 0.18 0.20 0.22 0.25 -
P/RPS 0.03 0.03 0.03 0.02 0.03 0.03 0.03 0.00%
P/EPS 0.07 1.11 1.01 0.54 0.71 0.69 0.76 -79.57%
EY 1,379.70 90.30 98.78 184.37 140.09 144.17 131.14 379.45%
DY 11.17 11.84 12.97 27.78 0.00 0.00 0.00 -
P/NAPS 0.06 0.12 0.11 0.10 0.11 0.12 0.12 -36.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 -
Price 0.24 0.27 0.21 0.18 0.19 0.17 0.22 -
P/RPS 0.03 0.03 0.03 0.02 0.03 0.03 0.03 0.00%
P/EPS 0.08 1.30 1.01 0.54 0.68 0.54 0.67 -75.72%
EY 1,322.21 76.92 98.78 184.37 147.46 186.58 149.03 327.99%
DY 10.70 10.09 12.97 27.78 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.11 0.10 0.10 0.09 0.10 -28.84%

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