[KINSTEL] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 453,744 342,755 324,095 330,710 11.10%
PBT 26,188 13,081 12,006 10,338 36.28%
Tax -1,165 -3,380 -736 -530 29.99%
NP 25,023 9,701 11,270 9,808 36.60%
-
NP to SH 25,023 9,701 11,270 9,808 36.60%
-
Tax Rate 4.45% 25.84% 6.13% 5.13% -
Total Cost 428,721 333,054 312,825 320,902 10.12%
-
Net Worth 124,785 102,569 90,499 56,630 30.09%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,999 - - - -
Div Payout % 11.99% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 124,785 102,569 90,499 56,630 30.09%
NOSH 59,992 59,981 49,999 17,213 51.55%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.51% 2.83% 3.48% 2.97% -
ROE 20.05% 9.46% 12.45% 17.32% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 756.33 571.43 648.19 1,921.27 -26.68%
EPS 41.71 16.17 22.54 56.98 -9.86%
DPS 5.00 0.00 0.00 0.00 -
NAPS 2.08 1.71 1.81 3.29 -14.16%
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 43.25 32.67 30.90 31.53 11.09%
EPS 2.39 0.92 1.07 0.93 36.93%
DPS 0.29 0.00 0.00 0.00 -
NAPS 0.119 0.0978 0.0863 0.054 30.10%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 - -
Price 0.36 0.35 0.29 0.00 -
P/RPS 0.05 0.06 0.04 0.00 -
P/EPS 0.86 2.16 1.29 0.00 -
EY 115.86 46.21 77.72 0.00 -
DY 13.89 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/05 26/02/04 26/02/03 - -
Price 0.35 0.37 0.32 0.00 -
P/RPS 0.05 0.06 0.05 0.00 -
P/EPS 0.84 2.29 1.42 0.00 -
EY 119.17 43.71 70.44 0.00 -
DY 14.29 0.00 0.00 0.00 -
P/NAPS 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