[KINSTEL] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -145.79%
YoY- -178.6%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,133,944 1,814,463 1,826,810 2,301,787 2,417,598 1,610,892 859,324 16.35%
PBT -259,561 -186,938 149,538 -439,920 412,671 512,391 24,468 -
Tax -23,578 -6,301 21,686 68,982 -563 -5,499 -1,614 56.28%
NP -283,139 -193,239 171,224 -370,938 412,108 506,892 22,854 -
-
NP to SH -115,281 -76,179 92,310 -187,477 238,527 427,215 22,854 -
-
Tax Rate - - -14.50% - 0.14% 1.07% 6.60% -
Total Cost 2,417,083 2,007,702 1,655,586 2,672,725 2,005,490 1,104,000 836,470 19.32%
-
Net Worth 644,800 752,939 836,497 741,997 947,673 714,251 218,974 19.70%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 9,461 9,344 15,756 15,333 9,752 2,997 -
Div Payout % - 0.00% 10.12% 0.00% 6.43% 2.28% 13.12% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 644,800 752,939 836,497 741,997 947,673 714,251 218,974 19.70%
NOSH 1,040,000 953,088 939,885 916,046 920,071 175,491 110,037 45.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -13.27% -10.65% 9.37% -16.12% 17.05% 31.47% 2.66% -
ROE -17.88% -10.12% 11.04% -25.27% 25.17% 59.81% 10.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 205.19 190.38 194.37 251.27 262.76 917.93 780.94 -19.95%
EPS -11.08 -7.99 9.82 -20.47 25.92 243.44 20.77 -
DPS 0.00 1.00 1.00 1.70 1.67 5.56 2.72 -
NAPS 0.62 0.79 0.89 0.81 1.03 4.07 1.99 -17.64%
Adjusted Per Share Value based on latest NOSH - 916,046
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 203.43 172.97 174.15 219.43 230.47 153.56 81.92 16.35%
EPS -10.99 -7.26 8.80 -17.87 22.74 40.73 2.18 -
DPS 0.00 0.90 0.89 1.50 1.46 0.93 0.29 -
NAPS 0.6147 0.7178 0.7974 0.7073 0.9034 0.6809 0.2087 19.70%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.44 0.73 0.81 0.88 1.50 1.05 0.23 -
P/RPS 0.21 0.38 0.42 0.35 0.57 0.11 0.03 38.26%
P/EPS -3.97 -9.13 8.25 -4.30 5.79 0.43 1.11 -
EY -25.19 -10.95 12.13 -23.26 17.28 231.85 90.30 -
DY 0.00 1.37 1.23 1.93 1.11 5.29 11.84 -
P/NAPS 0.71 0.92 0.91 1.09 1.46 0.26 0.12 34.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 27/08/10 19/08/09 04/08/08 21/09/07 30/08/06 -
Price 0.41 0.58 0.87 0.94 1.29 1.16 0.27 -
P/RPS 0.20 0.30 0.45 0.37 0.49 0.13 0.03 37.14%
P/EPS -3.70 -7.26 8.86 -4.59 4.98 0.48 1.30 -
EY -27.04 -13.78 11.29 -21.77 20.10 209.86 76.92 -
DY 0.00 1.72 1.15 1.81 1.29 4.79 10.09 -
P/NAPS 0.66 0.73 0.98 1.16 1.25 0.29 0.14 29.45%

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