[KINSTEL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.14%
YoY- 1667.52%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,129,886 1,961,816 1,610,892 1,364,521 1,213,467 951,438 859,324 82.84%
PBT 221,033 197,007 512,391 475,760 435,736 403,703 24,468 332.01%
Tax -2,127 -5,132 -5,499 -9,270 -6,335 -1,724 -1,614 20.14%
NP 218,906 191,875 506,892 466,490 429,401 401,979 22,854 349.16%
-
NP to SH 130,453 114,343 427,215 403,490 383,774 370,224 22,854 218.38%
-
Tax Rate 0.96% 2.60% 1.07% 1.95% 1.45% 0.43% 6.60% -
Total Cost 1,910,980 1,769,941 1,104,000 898,031 784,066 549,459 836,470 73.20%
-
Net Worth 784,698 3,723,607 714,251 515,965 520,125 466,672 218,974 133.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 15,333 9,752 9,752 9,752 9,752 2,997 2,997 196.02%
Div Payout % 11.75% 8.53% 2.28% 2.42% 2.54% 0.81% 13.12% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 784,698 3,723,607 714,251 515,965 520,125 466,672 218,974 133.63%
NOSH 901,952 899,422 175,491 171,988 130,031 116,668 110,037 304.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.28% 9.78% 31.47% 34.19% 35.39% 42.25% 2.66% -
ROE 16.62% 3.07% 59.81% 78.20% 73.78% 79.33% 10.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 236.14 218.12 917.93 793.38 933.21 815.51 780.94 -54.85%
EPS 14.46 12.71 243.44 234.60 295.14 317.33 20.77 -21.39%
DPS 1.70 1.08 5.56 5.67 7.50 2.57 2.72 -26.83%
NAPS 0.87 4.14 4.07 3.00 4.00 4.00 1.99 -42.31%
Adjusted Per Share Value based on latest NOSH - 171,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.04 187.02 153.56 130.08 115.68 90.70 81.92 82.84%
EPS 12.44 10.90 40.73 38.46 36.58 35.29 2.18 218.32%
DPS 1.46 0.93 0.93 0.93 0.93 0.29 0.29 192.88%
NAPS 0.748 3.5497 0.6809 0.4919 0.4958 0.4449 0.2087 133.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.34 1.47 1.05 0.81 0.33 0.23 0.23 -
P/RPS 0.57 0.67 0.11 0.10 0.04 0.03 0.03 608.22%
P/EPS 9.26 11.56 0.43 0.35 0.11 0.07 1.11 309.74%
EY 10.79 8.65 231.85 289.63 894.36 1,379.70 90.30 -75.64%
DY 1.27 0.74 5.29 7.00 22.73 11.17 11.84 -77.33%
P/NAPS 1.54 0.36 0.26 0.27 0.08 0.06 0.12 445.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 -
Price 1.29 1.39 1.16 1.10 0.80 0.24 0.27 -
P/RPS 0.55 0.64 0.13 0.14 0.09 0.03 0.03 591.60%
P/EPS 8.92 10.93 0.48 0.47 0.27 0.08 1.30 259.82%
EY 11.21 9.15 209.86 213.28 368.92 1,322.21 76.92 -72.20%
DY 1.32 0.78 4.79 5.15 9.37 10.70 10.09 -74.13%
P/NAPS 1.48 0.34 0.29 0.37 0.20 0.06 0.14 379.61%

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