[KINSTEL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 111.25%
YoY- 120.61%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 152,145 554,480 413,330 454,034 377,410 599,705 431,635 -12.97%
PBT -304,476 -240,834 -96,157 83,000 -375,338 59,306 35,280 -
Tax 10,663 -23,541 -3,893 7,796 31,596 -1,400 -4,405 -
NP -293,813 -264,375 -100,050 90,796 -343,742 57,906 30,875 -
-
NP to SH -121,719 -112,481 -46,777 41,796 -202,824 33,113 17,003 -
-
Tax Rate - - - -9.39% - 2.36% 12.49% -
Total Cost 445,958 818,855 513,380 363,238 721,152 541,799 400,760 1.43%
-
Net Worth 114,534 641,102 766,346 794,325 797,080 784,698 520,125 -18.26%
Dividend
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 9,461 9,344 15,756 15,333 9,752 -
Div Payout % - - 0.00% 22.36% 0.00% 46.31% 57.36% -
Equity
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,534 641,102 766,346 794,325 797,080 784,698 520,125 -18.26%
NOSH 1,041,223 1,017,623 946,106 934,499 926,838 901,952 130,031 31.96%
Ratio Analysis
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -193.11% -47.68% -24.21% 20.00% -91.08% 9.66% 7.15% -
ROE -106.27% -17.54% -6.10% 5.26% -25.45% 4.22% 3.27% -
Per Share
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.61 54.49 43.69 48.59 40.72 66.49 331.95 -34.05%
EPS -11.69 -11.05 -4.94 4.48 -21.88 4.20 13.08 -
DPS 0.00 0.00 1.00 1.00 1.70 1.70 7.50 -
NAPS 0.11 0.63 0.81 0.85 0.86 0.87 4.00 -38.06%
Adjusted Per Share Value based on latest NOSH - 934,499
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.50 52.86 39.40 43.28 35.98 57.17 41.15 -12.98%
EPS -11.60 -10.72 -4.46 3.98 -19.33 3.16 1.62 -
DPS 0.00 0.00 0.90 0.89 1.50 1.46 0.93 -
NAPS 0.1092 0.6112 0.7305 0.7572 0.7598 0.748 0.4958 -18.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.155 0.50 0.87 0.91 0.43 1.34 0.33 -
P/RPS 1.06 0.92 1.99 1.87 1.06 2.02 0.10 36.98%
P/EPS -1.33 -4.52 -17.60 20.35 -1.96 36.50 2.52 -
EY -75.42 -22.11 -5.68 4.91 -50.89 2.74 39.62 -
DY 0.00 0.00 1.15 1.10 3.95 1.27 22.73 -
P/NAPS 1.41 0.79 1.07 1.07 0.50 1.54 0.08 46.59%
Price Multiplier on Announcement Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 26/02/08 01/03/07 -
Price 0.21 0.52 0.83 1.00 0.41 1.29 0.80 -
P/RPS 1.44 0.95 1.90 2.06 1.01 1.94 0.24 26.97%
P/EPS -1.80 -4.70 -16.79 22.36 -1.87 35.14 6.12 -
EY -55.67 -21.26 -5.96 4.47 -53.37 2.85 16.35 -
DY 0.00 0.00 1.20 1.00 4.15 1.32 9.38 -
P/NAPS 1.91 0.83 1.02 1.18 0.48 1.48 0.20 35.09%

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