[KINSTEL] YoY 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- 1.77%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 844,914 582,360 231,436 139,322 129,053 95,066 81,014 47.75%
PBT 102,744 70,470 385,854 6,619 5,432 3,491 2,665 83.69%
Tax 7,417 -386 -753 -643 -431 -1,018 -156 -
NP 110,161 70,084 385,101 5,976 5,001 2,473 2,509 87.71%
-
NP to SH 57,986 40,474 353,346 5,976 5,001 2,473 2,509 68.69%
-
Tax Rate -7.22% 0.55% 0.20% 9.71% 7.93% 29.16% 5.85% -
Total Cost 734,753 512,276 -153,665 133,346 124,052 92,593 78,505 45.11%
-
Net Worth 1,000,397 3,723,607 466,672 148,793 118,728 100,840 83,011 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 1,000,397 3,723,607 466,672 148,793 118,728 100,840 83,011 51.35%
NOSH 926,293 899,422 116,668 80,866 59,964 60,024 46,635 64.49%
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 13.04% 12.03% 166.40% 4.29% 3.88% 2.60% 3.10% -
ROE 5.80% 1.09% 75.72% 4.02% 4.21% 2.45% 3.02% -
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 91.21 64.75 198.37 172.29 215.22 158.38 173.72 -10.17%
EPS 6.26 4.50 60.57 7.39 8.34 4.12 5.38 2.55%
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 80.54 55.52 22.06 13.28 12.30 9.06 7.72 47.76%
EPS 5.53 3.86 33.68 0.57 0.48 0.24 0.24 68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9537 3.5497 0.4449 0.1418 0.1132 0.0961 0.0791 51.37%
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 0.64 2.27 0.12 0.12 0.16 0.19 0.00 -
P/EPS 9.27 32.67 0.08 2.71 4.08 7.28 0.00 -
EY 10.79 3.06 1,316.80 36.95 24.53 13.73 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 0.47 2.15 0.12 0.11 0.17 0.23 0.00 -
P/EPS 6.87 30.89 0.08 2.57 4.32 8.74 0.00 -
EY 14.56 3.24 1,261.93 38.89 23.17 11.44 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