[KINSTEL] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.25%
YoY- -20.49%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,457,857 2,129,886 1,213,464 551,481 453,744 342,755 324,095 40.12%
PBT 10,302 221,033 435,736 20,515 26,188 13,081 12,006 -2.51%
Tax 40,237 -2,127 -6,335 -620 -1,165 -3,380 -736 -
NP 50,539 218,906 429,401 19,895 25,023 9,701 11,270 28.38%
-
NP to SH 32,029 130,453 384,328 19,895 25,023 9,701 11,270 18.99%
-
Tax Rate -390.57% 0.96% 1.45% 3.02% 4.45% 25.84% 6.13% -
Total Cost 2,407,318 1,910,980 784,063 531,586 428,721 333,054 312,825 40.46%
-
Net Worth 797,537 793,768 499,207 174,501 124,785 102,569 90,499 43.67%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 15,765 15,334 9,750 4,665 2,999 - - -
Div Payout % 49.22% 11.75% 2.54% 23.45% 11.99% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 797,537 793,768 499,207 174,501 124,785 102,569 90,499 43.67%
NOSH 927,369 902,009 130,001 93,316 59,992 59,981 49,999 62.62%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.06% 10.28% 35.39% 3.61% 5.51% 2.83% 3.48% -
ROE 4.02% 16.43% 76.99% 11.40% 20.05% 9.46% 12.45% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 265.04 236.13 933.42 590.98 756.33 571.43 648.19 -13.83%
EPS 3.46 14.80 295.60 21.32 41.71 16.17 22.54 -26.80%
DPS 1.70 1.70 7.50 5.00 5.00 0.00 0.00 -
NAPS 0.86 0.88 3.84 1.87 2.08 1.71 1.81 -11.65%
Adjusted Per Share Value based on latest NOSH - 59,947
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 234.30 203.04 115.68 52.57 43.25 32.67 30.90 40.12%
EPS 3.05 12.44 36.64 1.90 2.39 0.92 1.07 19.05%
DPS 1.50 1.46 0.93 0.44 0.29 0.00 0.00 -
NAPS 0.7603 0.7567 0.4759 0.1664 0.119 0.0978 0.0863 43.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.43 1.34 0.33 0.18 0.36 0.35 0.29 -
P/RPS 0.16 0.57 0.04 0.03 0.05 0.06 0.04 25.96%
P/EPS 12.45 9.27 0.11 0.84 0.86 2.16 1.29 45.86%
EY 8.03 10.79 895.86 118.44 115.86 46.21 77.72 -31.47%
DY 3.95 1.27 22.73 27.78 13.89 0.00 0.00 -
P/NAPS 0.50 1.52 0.09 0.10 0.17 0.20 0.16 20.89%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 26/02/03 -
Price 0.41 1.29 0.80 0.18 0.35 0.37 0.32 -
P/RPS 0.15 0.55 0.09 0.03 0.05 0.06 0.05 20.07%
P/EPS 11.87 8.92 0.27 0.84 0.84 2.29 1.42 42.41%
EY 8.42 11.21 369.54 118.44 119.17 43.71 70.44 -29.79%
DY 4.15 1.32 9.38 27.78 14.29 0.00 0.00 -
P/NAPS 0.48 1.47 0.21 0.10 0.17 0.22 0.18 17.74%

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