[KINSTEL] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.1%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,080,447 1,530,181 781,829 381,875 328,633 248,878 246,353 42.65%
PBT 385,640 161,727 400,456 17,268 20,445 10,605 8,807 87.63%
Tax 8,641 -727 -1,930 -826 -1,169 -2,619 -555 -
NP 394,281 161,000 398,526 16,442 19,276 7,986 8,252 90.37%
-
NP to SH 234,853 97,340 366,771 16,442 19,276 7,986 8,252 74.64%
-
Tax Rate -2.24% 0.45% 0.48% 4.78% 5.72% 24.70% 6.30% -
Total Cost 1,686,166 1,369,181 383,303 365,433 309,357 240,892 238,101 38.53%
-
Net Worth 1,000,952 3,727,914 466,668 148,737 118,787 100,799 83,080 51.35%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,000,952 3,727,914 466,668 148,737 118,787 100,799 83,080 51.35%
NOSH 926,807 900,462 116,667 80,835 59,993 59,999 46,674 64.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.95% 10.52% 50.97% 4.31% 5.87% 3.21% 3.35% -
ROE 23.46% 2.61% 78.59% 11.05% 16.23% 7.92% 9.93% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 224.47 169.93 670.14 472.41 547.78 414.80 527.81 -13.26%
EPS 25.34 10.81 62.88 20.34 32.13 13.31 17.68 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 4.14 4.00 1.84 1.98 1.68 1.78 -7.98%
Adjusted Per Share Value based on latest NOSH - 80,866
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 198.33 145.87 74.53 36.40 31.33 23.73 23.48 42.66%
EPS 22.39 9.28 34.96 1.57 1.84 0.76 0.79 74.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9542 3.5538 0.4449 0.1418 0.1132 0.0961 0.0792 51.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.58 1.47 0.23 0.20 0.34 0.30 0.00 -
P/RPS 0.26 0.87 0.03 0.04 0.06 0.07 0.00 -
P/EPS 2.29 13.60 0.07 0.98 1.06 2.25 0.00 -
EY 43.69 7.35 1,366.84 101.70 94.50 44.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.06 0.11 0.17 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 29/11/04 28/11/03 20/11/02 -
Price 0.43 1.39 0.24 0.19 0.36 0.36 0.00 -
P/RPS 0.19 0.82 0.04 0.04 0.07 0.09 0.00 -
P/EPS 1.70 12.86 0.08 0.93 1.12 2.70 0.00 -
EY 58.93 7.78 1,309.89 107.05 89.25 36.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.06 0.10 0.18 0.21 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