[KINSTEL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -18.19%
YoY- 94.75%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 413,330 454,034 377,410 599,705 431,635 169,606 89,866 28.94%
PBT -96,157 83,000 -375,338 59,306 35,280 3,247 6,457 -
Tax -3,893 7,796 31,596 -1,400 -4,405 206 -242 58.84%
NP -100,050 90,796 -343,742 57,906 30,875 3,453 6,215 -
-
NP to SH -46,777 41,796 -202,824 33,113 17,003 3,453 6,215 -
-
Tax Rate - -9.39% - 2.36% 12.49% -6.34% 3.75% -
Total Cost 513,380 363,238 721,152 541,799 400,760 166,153 83,651 35.29%
-
Net Worth 766,346 794,325 797,080 784,698 520,125 112,102 125,379 35.19%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,461 9,344 15,756 15,333 9,752 2,997 - -
Div Payout % 0.00% 22.36% 0.00% 46.31% 57.36% 86.81% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 766,346 794,325 797,080 784,698 520,125 112,102 125,379 35.19%
NOSH 946,106 934,499 926,838 901,952 130,031 59,947 59,990 58.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -24.21% 20.00% -91.08% 9.66% 7.15% 2.04% 6.92% -
ROE -6.10% 5.26% -25.45% 4.22% 3.27% 3.08% 4.96% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 43.69 48.59 40.72 66.49 331.95 282.92 149.80 -18.55%
EPS -4.94 4.48 -21.88 4.20 13.08 5.76 10.36 -
DPS 1.00 1.00 1.70 1.70 7.50 5.00 0.00 -
NAPS 0.81 0.85 0.86 0.87 4.00 1.87 2.09 -14.60%
Adjusted Per Share Value based on latest NOSH - 901,952
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 39.40 43.28 35.98 57.17 41.15 16.17 8.57 28.93%
EPS -4.46 3.98 -19.33 3.16 1.62 0.33 0.59 -
DPS 0.90 0.89 1.50 1.46 0.93 0.29 0.00 -
NAPS 0.7305 0.7572 0.7598 0.748 0.4958 0.1069 0.1195 35.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.87 0.91 0.43 1.34 0.33 0.18 0.36 -
P/RPS 1.99 1.87 1.06 2.02 0.10 0.06 0.24 42.24%
P/EPS -17.60 20.35 -1.96 36.50 2.52 3.13 3.47 -
EY -5.68 4.91 -50.89 2.74 39.62 32.00 28.78 -
DY 1.15 1.10 3.95 1.27 22.73 27.78 0.00 -
P/NAPS 1.07 1.07 0.50 1.54 0.08 0.10 0.17 35.86%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 26/02/08 01/03/07 02/03/06 28/02/05 -
Price 0.83 1.00 0.41 1.29 0.80 0.18 0.35 -
P/RPS 1.90 2.06 1.01 1.94 0.24 0.06 0.23 42.15%
P/EPS -16.79 22.36 -1.87 35.14 6.12 3.13 3.38 -
EY -5.96 4.47 -53.37 2.85 16.35 32.00 29.60 -
DY 1.20 1.00 4.15 1.32 9.38 27.78 0.00 -
P/NAPS 1.02 1.18 0.48 1.48 0.20 0.10 0.17 34.78%

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