[KINSTEL] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 29.81%
YoY- 157.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,129,886 1,213,464 551,481 453,744 342,755 324,095 330,710 36.38%
PBT 221,033 435,736 20,515 26,188 13,081 12,006 10,338 66.55%
Tax -2,127 -6,335 -620 -1,165 -3,380 -736 -530 26.04%
NP 218,906 429,401 19,895 25,023 9,701 11,270 9,808 67.75%
-
NP to SH 130,453 384,328 19,895 25,023 9,701 11,270 9,808 53.89%
-
Tax Rate 0.96% 1.45% 3.02% 4.45% 25.84% 6.13% 5.13% -
Total Cost 1,910,980 784,063 531,586 428,721 333,054 312,825 320,902 34.61%
-
Net Worth 793,768 499,207 174,501 124,785 102,569 90,499 56,630 55.24%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 15,334 9,750 4,665 2,999 - - - -
Div Payout % 11.75% 2.54% 23.45% 11.99% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 793,768 499,207 174,501 124,785 102,569 90,499 56,630 55.24%
NOSH 902,009 130,001 93,316 59,992 59,981 49,999 17,213 93.38%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.28% 35.39% 3.61% 5.51% 2.83% 3.48% 2.97% -
ROE 16.43% 76.99% 11.40% 20.05% 9.46% 12.45% 17.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 236.13 933.42 590.98 756.33 571.43 648.19 1,921.27 -29.47%
EPS 14.80 295.60 21.32 41.71 16.17 22.54 56.98 -20.11%
DPS 1.70 7.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.88 3.84 1.87 2.08 1.71 1.81 3.29 -19.72%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 203.04 115.68 52.57 43.25 32.67 30.90 31.53 36.37%
EPS 12.44 36.64 1.90 2.39 0.92 1.07 0.93 54.04%
DPS 1.46 0.93 0.44 0.29 0.00 0.00 0.00 -
NAPS 0.7567 0.4759 0.1664 0.119 0.0978 0.0863 0.054 55.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.34 0.33 0.18 0.36 0.35 0.29 0.00 -
P/RPS 0.57 0.04 0.03 0.05 0.06 0.04 0.00 -
P/EPS 9.27 0.11 0.84 0.86 2.16 1.29 0.00 -
EY 10.79 895.86 118.44 115.86 46.21 77.72 0.00 -
DY 1.27 22.73 27.78 13.89 0.00 0.00 0.00 -
P/NAPS 1.52 0.09 0.10 0.17 0.20 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 26/02/03 - -
Price 1.29 0.80 0.18 0.35 0.37 0.32 0.00 -
P/RPS 0.55 0.09 0.03 0.05 0.06 0.05 0.00 -
P/EPS 8.92 0.27 0.84 0.84 2.29 1.42 0.00 -
EY 11.21 369.54 118.44 119.17 43.71 70.44 0.00 -
DY 1.32 9.38 27.78 14.29 0.00 0.00 0.00 -
P/NAPS 1.47 0.21 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