[KINSTEL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -30.65%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 431,635 169,606 89,866 93,877 77,742 0 -
PBT 35,280 3,247 6,457 2,476 3,199 0 -
Tax -4,405 206 -242 -761 -181 0 -
NP 30,875 3,453 6,215 1,715 3,018 0 -
-
NP to SH 17,003 3,453 6,215 1,715 3,018 0 -
-
Tax Rate 12.49% -6.34% 3.75% 30.74% 5.66% - -
Total Cost 400,760 166,153 83,651 92,162 74,724 0 -
-
Net Worth 520,125 112,102 125,379 59,907 90,440 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,752 2,997 - - - - -
Div Payout % 57.36% 86.81% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 520,125 112,102 125,379 59,907 90,440 0 -
NOSH 130,031 59,947 59,990 59,907 49,966 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.15% 2.04% 6.92% 1.83% 3.88% 0.00% -
ROE 3.27% 3.08% 4.96% 2.86% 3.34% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 331.95 282.92 149.80 156.70 155.59 0.00 -
EPS 13.08 5.76 10.36 2.86 6.04 0.00 -
DPS 7.50 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 1.87 2.09 1.00 1.81 3.29 3.98%
Adjusted Per Share Value based on latest NOSH - 59,907
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.15 16.17 8.57 8.95 7.41 0.00 -
EPS 1.62 0.33 0.59 0.16 0.29 0.00 -
DPS 0.93 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.1069 0.1195 0.0571 0.0862 3.29 -31.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.33 0.18 0.36 0.35 0.29 0.00 -
P/RPS 0.10 0.06 0.24 0.22 0.19 0.00 -
P/EPS 2.52 3.13 3.47 12.23 4.80 0.00 -
EY 39.62 32.00 28.78 8.18 20.83 0.00 -
DY 22.73 27.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.17 0.35 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 01/03/07 02/03/06 28/02/05 26/02/04 26/02/03 - -
Price 0.80 0.18 0.35 0.37 0.32 0.00 -
P/RPS 0.24 0.06 0.23 0.24 0.21 0.00 -
P/EPS 6.12 3.13 3.38 12.92 5.30 0.00 -
EY 16.35 32.00 29.60 7.74 18.88 0.00 -
DY 9.38 27.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.10 0.17 0.37 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