[KINSTEL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.74%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,213,467 951,438 859,324 748,746 551,481 471,741 461,472 90.17%
PBT 435,736 403,703 24,468 23,857 20,515 23,725 22,538 616.46%
Tax -6,335 -1,724 -1,614 -1,029 -620 -1,068 -856 278.38%
NP 429,401 401,979 22,854 22,828 19,895 22,657 21,682 628.02%
-
NP to SH 383,774 370,224 22,854 22,828 19,895 22,657 21,682 575.63%
-
Tax Rate 1.45% 0.43% 6.60% 4.31% 3.02% 4.50% 3.80% -
Total Cost 784,066 549,459 836,470 725,918 531,586 449,084 439,790 46.87%
-
Net Worth 520,125 466,672 218,974 213,485 112,102 148,793 125,779 156.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,752 2,997 2,997 2,997 2,997 - - -
Div Payout % 2.54% 0.81% 13.12% 13.13% 15.07% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 520,125 466,672 218,974 213,485 112,102 148,793 125,779 156.96%
NOSH 130,031 116,668 110,037 110,043 59,947 80,866 68,358 53.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.39% 42.25% 2.66% 3.05% 3.61% 4.80% 4.70% -
ROE 73.78% 79.33% 10.44% 10.69% 17.75% 15.23% 17.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 933.21 815.51 780.94 680.41 919.93 583.36 675.08 24.02%
EPS 295.14 317.33 20.77 20.74 33.19 28.02 31.72 340.58%
DPS 7.50 2.57 2.72 2.72 5.00 0.00 0.00 -
NAPS 4.00 4.00 1.99 1.94 1.87 1.84 1.84 67.57%
Adjusted Per Share Value based on latest NOSH - 110,043
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 115.68 90.70 81.92 71.38 52.57 44.97 43.99 90.18%
EPS 36.58 35.29 2.18 2.18 1.90 2.16 2.07 574.90%
DPS 0.93 0.29 0.29 0.29 0.29 0.00 0.00 -
NAPS 0.4958 0.4449 0.2087 0.2035 0.1069 0.1418 0.1199 156.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.33 0.23 0.23 0.21 0.18 0.20 0.22 -
P/RPS 0.04 0.03 0.03 0.03 0.02 0.03 0.03 21.07%
P/EPS 0.11 0.07 1.11 1.01 0.54 0.71 0.69 -70.50%
EY 894.36 1,379.70 90.30 98.78 184.37 140.09 144.17 236.49%
DY 22.73 11.17 11.84 12.97 27.78 0.00 0.00 -
P/NAPS 0.08 0.06 0.12 0.11 0.10 0.11 0.12 -23.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 -
Price 0.80 0.24 0.27 0.21 0.18 0.19 0.17 -
P/RPS 0.09 0.03 0.03 0.03 0.02 0.03 0.03 107.59%
P/EPS 0.27 0.08 1.30 1.01 0.54 0.68 0.54 -36.92%
EY 368.92 1,322.21 76.92 98.78 184.37 147.46 186.58 57.33%
DY 9.37 10.70 10.09 12.97 27.78 0.00 0.00 -
P/NAPS 0.20 0.06 0.14 0.11 0.10 0.10 0.09 70.04%

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