[KINSTEL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.5%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,680,152 1,961,816 951,438 471,741 422,510 326,620 81,014 79.07%
PBT 444,945 197,007 403,703 23,725 22,921 13,804 2,665 134.47%
Tax 7,240 -5,132 -1,724 -1,068 -1,930 -2,800 -268 -
NP 452,185 191,875 401,979 22,657 20,991 11,004 2,397 139.29%
-
NP to SH 256,039 114,343 370,224 22,657 20,991 11,004 2,397 117.66%
-
Tax Rate -1.63% 2.60% 0.43% 4.50% 8.42% 20.28% 10.06% -
Total Cost 2,227,967 1,769,941 549,459 449,084 401,519 315,616 78,617 74.51%
-
Net Worth 1,000,397 3,723,607 466,672 148,793 118,728 100,840 46,635 66.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 15,333 9,752 2,997 - - - - -
Div Payout % 5.99% 8.53% 0.81% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,000,397 3,723,607 466,672 148,793 118,728 100,840 46,635 66.61%
NOSH 926,293 899,422 116,668 80,866 59,964 60,024 46,635 64.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.87% 9.78% 42.25% 4.80% 4.97% 3.37% 2.96% -
ROE 25.59% 3.07% 79.33% 15.23% 17.68% 10.91% 5.14% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 289.34 218.12 815.51 583.36 704.61 544.15 173.72 8.86%
EPS 27.64 12.71 317.33 28.02 35.01 18.33 5.14 32.32%
DPS 1.66 1.08 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.08 4.14 4.00 1.84 1.98 1.68 1.00 1.28%
Adjusted Per Share Value based on latest NOSH - 80,866
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 255.50 187.02 90.70 44.97 40.28 31.14 7.72 79.08%
EPS 24.41 10.90 35.29 2.16 2.00 1.05 0.23 117.43%
DPS 1.46 0.93 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.9537 3.5497 0.4449 0.1418 0.1132 0.0961 0.0445 66.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.58 1.47 0.23 0.20 0.34 0.30 0.00 -
P/RPS 0.20 0.67 0.03 0.03 0.05 0.06 0.00 -
P/EPS 2.10 11.56 0.07 0.71 0.97 1.64 0.00 -
EY 47.66 8.65 1,379.70 140.09 102.96 61.11 0.00 -
DY 2.85 0.74 11.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.06 0.11 0.17 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 29/11/04 28/11/03 - -
Price 0.43 1.39 0.24 0.19 0.36 0.36 0.00 -
P/RPS 0.15 0.64 0.03 0.03 0.05 0.07 0.00 -
P/EPS 1.56 10.93 0.08 0.68 1.03 1.96 0.00 -
EY 64.28 9.15 1,322.21 147.46 97.24 50.92 0.00 -
DY 3.85 0.78 10.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.06 0.10 0.18 0.21 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