[KINSTEL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 26.35%
YoY- -59.15%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,457,857 2,680,152 2,417,598 2,249,904 2,129,886 1,961,816 1,610,892 32.36%
PBT 10,301 444,945 412,671 272,956 221,033 197,007 512,391 -92.51%
Tax 40,236 7,240 -563 2,571 -2,127 -5,132 -5,499 -
NP 50,537 452,185 412,108 275,527 218,906 191,875 506,892 -78.34%
-
NP to SH 20,102 256,039 238,527 164,826 130,453 114,343 427,215 -86.84%
-
Tax Rate -390.60% -1.63% 0.14% -0.94% 0.96% 2.60% 1.07% -
Total Cost 2,407,320 2,227,967 2,005,490 1,974,377 1,910,980 1,769,941 1,104,000 67.75%
-
Net Worth 797,080 1,000,397 947,673 837,413 784,698 3,723,607 714,251 7.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 15,756 15,333 15,333 15,333 15,333 9,752 9,752 37.48%
Div Payout % 78.38% 5.99% 6.43% 9.30% 11.75% 8.53% 2.28% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 797,080 1,000,397 947,673 837,413 784,698 3,723,607 714,251 7.55%
NOSH 926,838 926,293 920,071 881,487 901,952 899,422 175,491 201.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.06% 16.87% 17.05% 12.25% 10.28% 9.78% 31.47% -
ROE 2.52% 25.59% 25.17% 19.68% 16.62% 3.07% 59.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 265.19 289.34 262.76 255.24 236.14 218.12 917.93 -56.13%
EPS 2.17 27.64 25.92 18.70 14.46 12.71 243.44 -95.63%
DPS 1.70 1.66 1.67 1.74 1.70 1.08 5.56 -54.45%
NAPS 0.86 1.08 1.03 0.95 0.87 4.14 4.07 -64.35%
Adjusted Per Share Value based on latest NOSH - 881,487
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 234.30 255.50 230.47 214.48 203.04 187.02 153.56 32.36%
EPS 1.92 24.41 22.74 15.71 12.44 10.90 40.73 -86.82%
DPS 1.50 1.46 1.46 1.46 1.46 0.93 0.93 37.33%
NAPS 0.7598 0.9537 0.9034 0.7983 0.748 3.5497 0.6809 7.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.58 1.50 1.13 1.34 1.47 1.05 -
P/RPS 0.16 0.20 0.57 0.44 0.57 0.67 0.11 28.23%
P/EPS 19.83 2.10 5.79 6.04 9.26 11.56 0.43 1171.14%
EY 5.04 47.66 17.28 16.55 10.79 8.65 231.85 -92.12%
DY 3.95 2.85 1.11 1.54 1.27 0.74 5.29 -17.62%
P/NAPS 0.50 0.54 1.46 1.19 1.54 0.36 0.26 54.33%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 -
Price 0.41 0.43 1.29 1.62 1.29 1.39 1.16 -
P/RPS 0.15 0.15 0.49 0.63 0.55 0.64 0.13 9.96%
P/EPS 18.90 1.56 4.98 8.66 8.92 10.93 0.48 1044.58%
EY 5.29 64.28 20.10 11.54 11.21 9.15 209.86 -91.30%
DY 4.15 3.85 1.29 1.07 1.32 0.78 4.79 -9.07%
P/NAPS 0.48 0.40 1.25 1.71 1.48 0.34 0.29 39.71%

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