[KINSTEL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.63%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,610,892 859,324 461,472 388,523 312,568 0 -
PBT 512,391 24,468 22,538 20,980 12,978 0 -
Tax -5,499 -1,614 -856 -2,517 -2,050 0 -
NP 506,892 22,854 21,682 18,463 10,928 0 -
-
NP to SH 427,215 22,854 21,682 18,463 10,928 0 -
-
Tax Rate 1.07% 6.60% 3.80% 12.00% 15.80% - -
Total Cost 1,104,000 836,470 439,790 370,060 301,640 0 -
-
Net Worth 714,251 218,974 125,779 117,030 100,158 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,752 2,997 - - 1,499 - -
Div Payout % 2.28% 13.12% - - 13.72% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 714,251 218,974 125,779 117,030 100,158 0 -
NOSH 175,491 110,037 68,358 60,015 59,974 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.47% 2.66% 4.70% 4.75% 3.50% 0.00% -
ROE 59.81% 10.44% 17.24% 15.78% 10.91% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 917.93 780.94 675.08 647.37 521.16 0.00 -
EPS 243.44 20.77 31.72 30.76 18.22 0.00 -
DPS 5.56 2.72 0.00 0.00 2.50 0.00 -
NAPS 4.07 1.99 1.84 1.95 1.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,015
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 153.56 81.92 43.99 37.04 29.80 0.00 -
EPS 40.73 2.18 2.07 1.76 1.04 0.00 -
DPS 0.93 0.29 0.00 0.00 0.14 0.00 -
NAPS 0.6809 0.2087 0.1199 0.1116 0.0955 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.05 0.23 0.22 0.36 0.34 0.00 -
P/RPS 0.11 0.03 0.03 0.06 0.07 0.00 -
P/EPS 0.43 1.11 0.69 1.17 1.87 0.00 -
EY 231.85 90.30 144.17 85.45 53.59 0.00 -
DY 5.29 11.84 0.00 0.00 7.35 0.00 -
P/NAPS 0.26 0.12 0.12 0.18 0.20 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/09/07 30/08/06 29/08/05 26/08/04 29/08/03 - -
Price 1.16 0.27 0.17 0.33 0.33 0.00 -
P/RPS 0.13 0.03 0.03 0.05 0.06 0.00 -
P/EPS 0.48 1.30 0.54 1.07 1.81 0.00 -
EY 209.86 76.92 186.58 93.22 55.22 0.00 -
DY 4.79 10.09 0.00 0.00 7.57 0.00 -
P/NAPS 0.29 0.14 0.09 0.17 0.20 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