[KINSTEL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 108.39%
YoY- -5.77%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,729,198 1,826,810 2,091,234 1,991,181 1,914,557 2,301,787 2,314,715 -17.65%
PBT 83,307 149,538 62,732 -67,388 -525,726 -439,920 -182,882 -
Tax 7,461 21,686 34,815 51,865 75,665 68,982 55,818 -73.82%
NP 90,768 171,224 97,547 -15,523 -450,061 -370,938 -127,064 -
-
NP to SH 53,168 92,310 76,255 18,942 -225,678 -187,477 -76,275 -
-
Tax Rate -8.96% -14.50% -55.50% - - - - -
Total Cost 1,638,430 1,655,586 1,993,687 2,006,704 2,364,618 2,672,725 2,441,779 -23.33%
-
Net Worth 812,049 836,497 826,906 794,325 755,936 741,997 754,074 5.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,344 9,344 9,344 9,344 15,756 15,756 15,756 -29.39%
Div Payout % 17.58% 10.12% 12.25% 49.33% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 812,049 836,497 826,906 794,325 755,936 741,997 754,074 5.05%
NOSH 944,243 939,885 939,666 934,499 933,254 916,046 919,603 1.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.25% 9.37% 4.66% -0.78% -23.51% -16.12% -5.49% -
ROE 6.55% 11.04% 9.22% 2.38% -29.85% -25.27% -10.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.13 194.37 222.55 213.07 205.15 251.27 251.71 -19.09%
EPS 5.63 9.82 8.12 2.03 -24.18 -20.47 -8.29 -
DPS 1.00 1.00 0.99 1.00 1.70 1.70 1.70 -29.77%
NAPS 0.86 0.89 0.88 0.85 0.81 0.81 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 934,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 164.84 174.15 199.36 189.82 182.51 219.43 220.66 -17.65%
EPS 5.07 8.80 7.27 1.81 -21.51 -17.87 -7.27 -
DPS 0.89 0.89 0.89 0.89 1.50 1.50 1.50 -29.36%
NAPS 0.7741 0.7974 0.7883 0.7572 0.7206 0.7073 0.7189 5.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.86 0.81 1.00 0.91 0.94 0.88 0.38 -
P/RPS 0.47 0.42 0.45 0.43 0.46 0.35 0.15 113.97%
P/EPS 15.27 8.25 12.32 44.89 -3.89 -4.30 -4.58 -
EY 6.55 12.13 8.12 2.23 -25.73 -23.26 -21.83 -
DY 1.16 1.23 0.99 1.10 1.81 1.93 4.47 -59.28%
P/NAPS 1.00 0.91 1.14 1.07 1.16 1.09 0.46 67.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 -
Price 0.90 0.87 0.78 1.00 0.96 0.94 0.80 -
P/RPS 0.49 0.45 0.35 0.47 0.47 0.37 0.32 32.81%
P/EPS 15.98 8.86 9.61 49.33 -3.97 -4.59 -9.65 -
EY 6.26 11.29 10.40 2.03 -25.19 -21.77 -10.37 -
DY 1.11 1.15 1.28 1.00 1.77 1.81 2.13 -35.21%
P/NAPS 1.05 0.98 0.89 1.18 1.19 1.16 0.98 4.70%

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