[KINSTEL] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5890.95%
YoY- 5812.75%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 457,684 844,914 582,360 231,436 139,322 129,053 95,066 29.91%
PBT 16,938 102,744 70,470 385,854 6,619 5,432 3,491 30.08%
Tax 14,100 7,417 -386 -753 -643 -431 -1,018 -
NP 31,038 110,161 70,084 385,101 5,976 5,001 2,473 52.38%
-
NP to SH 19,785 57,986 40,474 353,346 5,976 5,001 2,473 41.37%
-
Tax Rate -83.24% -7.22% 0.55% 0.20% 9.71% 7.93% 29.16% -
Total Cost 426,646 734,753 512,276 -153,665 133,346 124,052 92,593 28.96%
-
Net Worth 755,936 1,000,397 3,723,607 466,672 148,793 118,728 100,840 39.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 755,936 1,000,397 3,723,607 466,672 148,793 118,728 100,840 39.85%
NOSH 933,254 926,293 899,422 116,668 80,866 59,964 60,024 57.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.78% 13.04% 12.03% 166.40% 4.29% 3.88% 2.60% -
ROE 2.62% 5.80% 1.09% 75.72% 4.02% 4.21% 2.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 49.04 91.21 64.75 198.37 172.29 215.22 158.38 -17.73%
EPS 2.12 6.26 4.50 60.57 7.39 8.34 4.12 -10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.08 4.14 4.00 1.84 1.98 1.68 -11.43%
Adjusted Per Share Value based on latest NOSH - 116,668
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 43.63 80.54 55.52 22.06 13.28 12.30 9.06 29.91%
EPS 1.89 5.53 3.86 33.68 0.57 0.48 0.24 41.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7206 0.9537 3.5497 0.4449 0.1418 0.1132 0.0961 39.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.94 0.58 1.47 0.23 0.20 0.34 0.30 -
P/RPS 1.92 0.64 2.27 0.12 0.12 0.16 0.19 46.98%
P/EPS 44.34 9.27 32.67 0.08 2.71 4.08 7.28 35.10%
EY 2.26 10.79 3.06 1,316.80 36.95 24.53 13.73 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.54 0.36 0.06 0.11 0.17 0.18 36.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 26/11/08 27/11/07 27/11/06 24/11/05 29/11/04 28/11/03 -
Price 0.96 0.43 1.39 0.24 0.19 0.36 0.36 -
P/RPS 1.96 0.47 2.15 0.12 0.11 0.17 0.23 42.87%
P/EPS 45.28 6.87 30.89 0.08 2.57 4.32 8.74 31.50%
EY 2.21 14.56 3.24 1,261.93 38.89 23.17 11.44 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.40 0.34 0.06 0.10 0.18 0.21 33.48%

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