[KINSTEL] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -23.83%
YoY- -182.53%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 182,741 0 2,133,944 1,814,463 1,826,810 2,301,787 2,417,598 -32.75%
PBT 115,691 0 -259,561 -186,938 149,538 -439,920 412,671 -17.75%
Tax -69,237 0 -23,578 -6,301 21,686 68,982 -563 109.49%
NP 46,454 0 -283,139 -193,239 171,224 -370,938 412,108 -28.49%
-
NP to SH 83,054 0 -115,281 -76,179 92,310 -187,477 238,527 -14.96%
-
Tax Rate 59.85% - - - -14.50% - 0.14% -
Total Cost 136,287 0 2,417,083 2,007,702 1,655,586 2,672,725 2,005,490 -33.84%
-
Net Worth 490,382 0 644,800 752,939 836,497 741,997 947,673 -9.62%
Dividend
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 9,461 9,344 15,756 15,333 -
Div Payout % - - - 0.00% 10.12% 0.00% 6.43% -
Equity
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 490,382 0 644,800 752,939 836,497 741,997 947,673 -9.62%
NOSH 1,041,594 1,040,775 1,040,000 953,088 939,885 916,046 920,071 1.92%
Ratio Analysis
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 25.42% 0.00% -13.27% -10.65% 9.37% -16.12% 17.05% -
ROE 16.94% 0.00% -17.88% -10.12% 11.04% -25.27% 25.17% -
Per Share
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.54 0.00 205.19 190.38 194.37 251.27 262.76 -34.03%
EPS 7.97 0.00 -11.08 -7.99 9.82 -20.47 25.92 -16.57%
DPS 0.00 0.00 0.00 1.00 1.00 1.70 1.67 -
NAPS 0.4708 0.00 0.62 0.79 0.89 0.81 1.03 -11.33%
Adjusted Per Share Value based on latest NOSH - 953,088
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.42 0.00 203.43 172.97 174.15 219.43 230.47 -32.75%
EPS 7.92 0.00 -10.99 -7.26 8.80 -17.87 22.74 -14.96%
DPS 0.00 0.00 0.00 0.90 0.89 1.50 1.46 -
NAPS 0.4675 0.00 0.6147 0.7178 0.7974 0.7073 0.9034 -9.62%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.15 0.155 0.44 0.73 0.81 0.88 1.50 -
P/RPS 0.85 0.00 0.21 0.38 0.42 0.35 0.57 6.33%
P/EPS 1.88 0.00 -3.97 -9.13 8.25 -4.30 5.79 -15.87%
EY 53.16 0.00 -25.19 -10.95 12.13 -23.26 17.28 18.85%
DY 0.00 0.00 0.00 1.37 1.23 1.93 1.11 -
P/NAPS 0.32 0.00 0.71 0.92 0.91 1.09 1.46 -20.80%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/02/15 28/02/14 29/08/12 24/08/11 27/08/10 19/08/09 04/08/08 -
Price 0.15 0.195 0.41 0.58 0.87 0.94 1.29 -
P/RPS 0.85 0.00 0.20 0.30 0.45 0.37 0.49 8.83%
P/EPS 1.88 0.00 -3.70 -7.26 8.86 -4.59 4.98 -13.90%
EY 53.16 0.00 -27.04 -13.78 11.29 -21.77 20.10 16.12%
DY 0.00 0.00 0.00 1.72 1.15 1.81 1.29 -
P/NAPS 0.32 0.00 0.66 0.73 0.98 1.16 1.25 -18.89%

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