[KINSTEL] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.43%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 551,481 453,744 342,755 324,095 330,710 13.62%
PBT 20,515 26,188 13,081 12,006 10,338 18.67%
Tax -620 -1,165 -3,380 -736 -530 3.99%
NP 19,895 25,023 9,701 11,270 9,808 19.32%
-
NP to SH 19,895 25,023 9,701 11,270 9,808 19.32%
-
Tax Rate 3.02% 4.45% 25.84% 6.13% 5.13% -
Total Cost 531,586 428,721 333,054 312,825 320,902 13.43%
-
Net Worth 174,501 124,785 102,569 90,499 56,630 32.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,665 2,999 - - - -
Div Payout % 23.45% 11.99% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 174,501 124,785 102,569 90,499 56,630 32.46%
NOSH 93,316 59,992 59,981 49,999 17,213 52.54%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.61% 5.51% 2.83% 3.48% 2.97% -
ROE 11.40% 20.05% 9.46% 12.45% 17.32% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 590.98 756.33 571.43 648.19 1,921.27 -25.51%
EPS 21.32 41.71 16.17 22.54 56.98 -21.77%
DPS 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.87 2.08 1.71 1.81 3.29 -13.16%
Adjusted Per Share Value based on latest NOSH - 49,966
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 52.57 43.25 32.67 30.90 31.53 13.62%
EPS 1.90 2.39 0.92 1.07 0.93 19.54%
DPS 0.44 0.29 0.00 0.00 0.00 -
NAPS 0.1664 0.119 0.0978 0.0863 0.054 32.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.18 0.36 0.35 0.29 0.00 -
P/RPS 0.03 0.05 0.06 0.04 0.00 -
P/EPS 0.84 0.86 2.16 1.29 0.00 -
EY 118.44 115.86 46.21 77.72 0.00 -
DY 27.78 13.89 0.00 0.00 0.00 -
P/NAPS 0.10 0.17 0.20 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 02/03/06 28/02/05 26/02/04 26/02/03 - -
Price 0.18 0.35 0.37 0.32 0.00 -
P/RPS 0.03 0.05 0.06 0.05 0.00 -
P/EPS 0.84 0.84 2.29 1.42 0.00 -
EY 118.44 119.17 43.71 70.44 0.00 -
DY 27.78 14.29 0.00 0.00 0.00 -
P/NAPS 0.10 0.17 0.22 0.18 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