[KINSTEL] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.11%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,301,787 2,417,598 1,610,892 859,324 461,472 388,523 312,568 39.44%
PBT -439,920 412,671 512,391 24,468 22,538 20,980 12,978 -
Tax 68,982 -563 -5,499 -1,614 -856 -2,517 -2,050 -
NP -370,938 412,108 506,892 22,854 21,682 18,463 10,928 -
-
NP to SH -187,477 238,527 427,215 22,854 21,682 18,463 10,928 -
-
Tax Rate - 0.14% 1.07% 6.60% 3.80% 12.00% 15.80% -
Total Cost 2,672,725 2,005,490 1,104,000 836,470 439,790 370,060 301,640 43.80%
-
Net Worth 741,997 947,673 714,251 218,974 125,779 117,030 100,158 39.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 15,756 15,333 9,752 2,997 - - 1,499 47.95%
Div Payout % 0.00% 6.43% 2.28% 13.12% - - 13.72% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 741,997 947,673 714,251 218,974 125,779 117,030 100,158 39.57%
NOSH 916,046 920,071 175,491 110,037 68,358 60,015 59,974 57.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -16.12% 17.05% 31.47% 2.66% 4.70% 4.75% 3.50% -
ROE -25.27% 25.17% 59.81% 10.44% 17.24% 15.78% 10.91% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 251.27 262.76 917.93 780.94 675.08 647.37 521.16 -11.43%
EPS -20.47 25.92 243.44 20.77 31.72 30.76 18.22 -
DPS 1.70 1.67 5.56 2.72 0.00 0.00 2.50 -6.21%
NAPS 0.81 1.03 4.07 1.99 1.84 1.95 1.67 -11.35%
Adjusted Per Share Value based on latest NOSH - 110,037
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 219.43 230.47 153.56 81.92 43.99 37.04 29.80 39.43%
EPS -17.87 22.74 40.73 2.18 2.07 1.76 1.04 -
DPS 1.50 1.46 0.93 0.29 0.00 0.00 0.14 48.42%
NAPS 0.7073 0.9034 0.6809 0.2087 0.1199 0.1116 0.0955 39.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.88 1.50 1.05 0.23 0.22 0.36 0.34 -
P/RPS 0.35 0.57 0.11 0.03 0.03 0.06 0.07 30.73%
P/EPS -4.30 5.79 0.43 1.11 0.69 1.17 1.87 -
EY -23.26 17.28 231.85 90.30 144.17 85.45 53.59 -
DY 1.93 1.11 5.29 11.84 0.00 0.00 7.35 -19.96%
P/NAPS 1.09 1.46 0.26 0.12 0.12 0.18 0.20 32.62%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 04/08/08 21/09/07 30/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.94 1.29 1.16 0.27 0.17 0.33 0.33 -
P/RPS 0.37 0.49 0.13 0.03 0.03 0.05 0.06 35.38%
P/EPS -4.59 4.98 0.48 1.30 0.54 1.07 1.81 -
EY -21.77 20.10 209.86 76.92 186.58 93.22 55.22 -
DY 1.81 1.29 4.79 10.09 0.00 0.00 7.57 -21.20%
P/NAPS 1.16 1.25 0.29 0.14 0.09 0.17 0.20 34.00%

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