[KINSTEL] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.79%
YoY- 1831.78%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,991,181 2,457,857 2,129,886 1,213,464 551,481 453,744 342,755 34.04%
PBT -67,388 10,302 221,033 435,736 20,515 26,188 13,081 -
Tax 51,865 40,237 -2,127 -6,335 -620 -1,165 -3,380 -
NP -15,523 50,539 218,906 429,401 19,895 25,023 9,701 -
-
NP to SH 18,942 32,029 130,453 384,328 19,895 25,023 9,701 11.78%
-
Tax Rate - -390.57% 0.96% 1.45% 3.02% 4.45% 25.84% -
Total Cost 2,006,704 2,407,318 1,910,980 784,063 531,586 428,721 333,054 34.85%
-
Net Worth 788,040 797,537 793,768 499,207 174,501 124,785 102,569 40.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,271 15,765 15,334 9,750 4,665 2,999 - -
Div Payout % 48.94% 49.22% 11.75% 2.54% 23.45% 11.99% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 788,040 797,537 793,768 499,207 174,501 124,785 102,569 40.42%
NOSH 927,106 927,369 902,009 130,001 93,316 59,992 59,981 57.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.78% 2.06% 10.28% 35.39% 3.61% 5.51% 2.83% -
ROE 2.40% 4.02% 16.43% 76.99% 11.40% 20.05% 9.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 214.77 265.04 236.13 933.42 590.98 756.33 571.43 -15.03%
EPS 2.04 3.46 14.80 295.60 21.32 41.71 16.17 -29.15%
DPS 1.00 1.70 1.70 7.50 5.00 5.00 0.00 -
NAPS 0.85 0.86 0.88 3.84 1.87 2.08 1.71 -10.98%
Adjusted Per Share Value based on latest NOSH - 130,031
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 189.82 234.30 203.04 115.68 52.57 43.25 32.67 34.04%
EPS 1.81 3.05 12.44 36.64 1.90 2.39 0.92 11.92%
DPS 0.88 1.50 1.46 0.93 0.44 0.29 0.00 -
NAPS 0.7512 0.7603 0.7567 0.4759 0.1664 0.119 0.0978 40.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.43 1.34 0.33 0.18 0.36 0.35 -
P/RPS 0.42 0.16 0.57 0.04 0.03 0.05 0.06 38.26%
P/EPS 44.54 12.45 9.27 0.11 0.84 0.86 2.16 65.51%
EY 2.25 8.03 10.79 895.86 118.44 115.86 46.21 -39.54%
DY 1.10 3.95 1.27 22.73 27.78 13.89 0.00 -
P/NAPS 1.07 0.50 1.52 0.09 0.10 0.17 0.20 32.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 -
Price 1.00 0.41 1.29 0.80 0.18 0.35 0.37 -
P/RPS 0.47 0.15 0.55 0.09 0.03 0.05 0.06 40.88%
P/EPS 48.94 11.87 8.92 0.27 0.84 0.84 2.29 66.50%
EY 2.04 8.42 11.21 369.54 118.44 119.17 43.71 -39.96%
DY 1.00 4.15 1.32 9.38 27.78 14.29 0.00 -
P/NAPS 1.18 0.48 1.47 0.21 0.10 0.17 0.22 32.27%

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