[KINSTEL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 57.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 342,755 326,620 312,568 252,622 158,756 81,014 0 -
PBT 13,081 13,804 12,978 10,098 5,864 2,665 0 -
Tax -3,380 -2,800 -2,050 -1,557 -449 -268 0 -
NP 9,701 11,004 10,928 8,541 5,415 2,397 0 -
-
NP to SH 9,701 11,004 10,928 8,541 5,415 2,397 0 -
-
Tax Rate 25.84% 20.28% 15.80% 15.42% 7.66% 10.06% - -
Total Cost 333,054 315,616 301,640 244,081 153,341 78,617 0 -
-
Net Worth 59,907 100,840 100,158 97,799 90,440 46,635 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,499 1,499 1,499 - - -
Div Payout % - - 13.72% 17.55% 27.68% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 59,907 100,840 100,158 97,799 90,440 46,635 0 -
NOSH 59,907 60,024 59,974 59,999 49,966 46,635 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.83% 3.37% 3.50% 3.38% 3.41% 2.96% 0.00% -
ROE 16.19% 10.91% 10.91% 8.73% 5.99% 5.14% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 572.14 544.15 521.16 421.04 317.72 173.72 0.00 -
EPS 16.19 18.33 18.22 14.24 10.84 5.14 0.00 -
DPS 0.00 0.00 2.50 2.50 3.00 0.00 0.00 -
NAPS 1.00 1.68 1.67 1.63 1.81 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.67 31.14 29.80 24.08 15.13 7.72 0.00 -
EPS 0.92 1.05 1.04 0.81 0.52 0.23 0.00 -
DPS 0.00 0.00 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.0571 0.0961 0.0955 0.0932 0.0862 0.0445 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.35 0.30 0.34 0.30 0.29 0.00 0.00 -
P/RPS 0.06 0.06 0.07 0.07 0.09 0.00 0.00 -
P/EPS 2.16 1.64 1.87 2.11 2.68 0.00 0.00 -
EY 46.27 61.11 53.59 47.45 37.37 0.00 0.00 -
DY 0.00 0.00 7.35 8.33 10.34 0.00 0.00 -
P/NAPS 0.35 0.18 0.20 0.18 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 - - - - -
Price 0.37 0.36 0.33 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.07 0.06 0.00 0.00 0.00 0.00 -
P/EPS 2.28 1.96 1.81 0.00 0.00 0.00 0.00 -
EY 43.77 50.92 55.22 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 7.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.21 0.20 0.00 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