[KINSTEL] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 75.21%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 418,499 422,510 388,523 351,624 342,755 326,620 312,568 21.37%
PBT 26,902 22,921 20,980 19,495 13,081 13,804 12,978 62.21%
Tax -1,411 -1,930 -2,517 -2,498 -3,380 -2,800 -2,050 -21.95%
NP 25,491 20,991 18,463 16,997 9,701 11,004 10,928 75.43%
-
NP to SH 25,491 20,991 18,463 16,997 9,701 11,004 10,928 75.43%
-
Tax Rate 5.24% 8.42% 12.00% 12.81% 25.84% 20.28% 15.80% -
Total Cost 393,008 401,519 370,060 334,627 333,054 315,616 301,640 19.19%
-
Net Worth 125,379 118,728 117,030 113,399 59,907 100,840 100,158 16.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - 1,499 -
Div Payout % - - - - - - 13.72% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 125,379 118,728 117,030 113,399 59,907 100,840 100,158 16.07%
NOSH 59,990 59,964 60,015 59,999 59,907 60,024 59,974 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.09% 4.97% 4.75% 4.83% 2.83% 3.37% 3.50% -
ROE 20.33% 17.68% 15.78% 14.99% 16.19% 10.91% 10.91% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 697.61 704.61 647.37 586.04 572.14 544.15 521.16 21.35%
EPS 42.49 35.01 30.76 28.33 16.19 18.33 18.22 75.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.09 1.98 1.95 1.89 1.00 1.68 1.67 16.05%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 39.90 40.28 37.04 33.52 32.67 31.14 29.80 21.37%
EPS 2.43 2.00 1.76 1.62 0.92 1.05 1.04 75.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.1195 0.1132 0.1116 0.1081 0.0571 0.0961 0.0955 16.04%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.36 0.34 0.36 0.37 0.35 0.30 0.34 -
P/RPS 0.05 0.05 0.06 0.06 0.06 0.06 0.07 -20.01%
P/EPS 0.85 0.97 1.17 1.31 2.16 1.64 1.87 -40.74%
EY 118.03 102.96 85.45 76.56 46.27 61.11 53.59 68.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.17 0.17 0.18 0.20 0.35 0.18 0.20 -10.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.35 0.36 0.33 0.37 0.37 0.36 0.33 -
P/RPS 0.05 0.05 0.05 0.06 0.06 0.07 0.06 -11.39%
P/EPS 0.82 1.03 1.07 1.31 2.28 1.96 1.81 -40.87%
EY 121.41 97.24 93.22 76.56 43.77 50.92 55.22 68.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.57 -
P/NAPS 0.17 0.18 0.17 0.20 0.37 0.21 0.20 -10.22%

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