[KINSTEL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 162.16%
YoY- -40.86%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,803,848 1,999,306 1,688,494 1,991,181 2,457,857 2,129,886 1,213,464 5.42%
PBT -1,248,373 -308,082 -95,850 -67,388 10,302 221,033 435,736 -
Tax -110,838 -25,837 -4,228 51,865 40,237 -2,127 -6,335 46.45%
NP -1,359,211 -333,919 -100,078 -15,523 50,539 218,906 429,401 -
-
NP to SH -546,814 -131,328 -35,405 18,942 32,029 130,453 384,328 -
-
Tax Rate - - - - -390.57% 0.96% 1.45% -
Total Cost 3,163,059 2,333,225 1,788,572 2,006,704 2,407,318 1,910,980 784,063 20.43%
-
Net Worth -66,759 603,752 754,302 788,040 797,537 793,768 499,207 -
Dividend
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 9,428 9,271 15,765 15,334 9,750 -
Div Payout % - - 0.00% 48.94% 49.22% 11.75% 2.54% -
Equity
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -66,759 603,752 754,302 788,040 797,537 793,768 499,207 -
NOSH 1,041,497 973,795 942,877 927,106 927,369 902,009 130,001 31.96%
Ratio Analysis
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -75.35% -16.70% -5.93% -0.78% 2.06% 10.28% 35.39% -
ROE 0.00% -21.75% -4.69% 2.40% 4.02% 16.43% 76.99% -
Per Share
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 173.20 205.31 179.08 214.77 265.04 236.13 933.42 -20.11%
EPS -52.50 -13.48 -3.75 2.04 3.46 14.80 295.60 -
DPS 0.00 0.00 1.00 1.00 1.70 1.70 7.50 -
NAPS -0.0641 0.62 0.80 0.85 0.86 0.88 3.84 -
Adjusted Per Share Value based on latest NOSH - 934,499
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.96 190.59 160.96 189.82 234.30 203.04 115.68 5.42%
EPS -52.13 -12.52 -3.38 1.81 3.05 12.44 36.64 -
DPS 0.00 0.00 0.90 0.88 1.50 1.46 0.93 -
NAPS -0.0636 0.5756 0.7191 0.7512 0.7603 0.7567 0.4759 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.155 0.50 0.87 0.91 0.43 1.34 0.33 -
P/RPS 0.09 0.24 0.49 0.42 0.16 0.57 0.04 11.41%
P/EPS -0.30 -3.71 -23.17 44.54 12.45 9.27 0.11 -
EY -338.73 -26.97 -4.32 2.25 8.03 10.79 895.86 -
DY 0.00 0.00 1.15 1.10 3.95 1.27 22.73 -
P/NAPS 0.00 0.81 1.09 1.07 0.50 1.52 0.09 -
Price Multiplier on Announcement Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 26/02/08 01/03/07 -
Price 0.21 0.52 0.83 1.00 0.41 1.29 0.80 -
P/RPS 0.12 0.25 0.46 0.47 0.15 0.55 0.09 3.90%
P/EPS -0.40 -3.86 -22.10 48.94 11.87 8.92 0.27 -
EY -250.01 -25.94 -4.52 2.04 8.42 11.21 369.54 -
DY 0.00 0.00 1.20 1.00 4.15 1.32 9.38 -
P/NAPS 0.00 0.84 1.04 1.18 0.48 1.47 0.21 -

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