[KINSTEL] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.34%
YoY- 123.92%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,858,156 1,729,198 1,914,557 2,680,152 1,961,816 951,438 471,741 25.65%
PBT -163,405 83,307 -525,726 444,945 197,007 403,703 23,725 -
Tax -6,189 7,461 75,665 7,240 -5,132 -1,724 -1,068 34.00%
NP -169,594 90,768 -450,061 452,185 191,875 401,979 22,657 -
-
NP to SH -65,624 53,168 -225,678 256,039 114,343 370,224 22,657 -
-
Tax Rate - -8.96% - -1.63% 2.60% 0.43% 4.50% -
Total Cost 2,027,750 1,638,430 2,364,618 2,227,967 1,769,941 549,459 449,084 28.54%
-
Net Worth 736,689 812,049 755,936 1,000,397 3,723,607 466,672 148,793 30.53%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,461 9,344 15,756 15,333 9,752 2,997 - -
Div Payout % 0.00% 17.58% 0.00% 5.99% 8.53% 0.81% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 736,689 812,049 755,936 1,000,397 3,723,607 466,672 148,793 30.53%
NOSH 956,739 944,243 933,254 926,293 899,422 116,668 80,866 50.92%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -9.13% 5.25% -23.51% 16.87% 9.78% 42.25% 4.80% -
ROE -8.91% 6.55% -29.85% 25.59% 3.07% 79.33% 15.23% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 194.22 183.13 205.15 289.34 218.12 815.51 583.36 -16.74%
EPS -6.86 5.63 -24.18 27.64 12.71 317.33 28.02 -
DPS 1.00 1.00 1.70 1.66 1.08 2.57 0.00 -
NAPS 0.77 0.86 0.81 1.08 4.14 4.00 1.84 -13.50%
Adjusted Per Share Value based on latest NOSH - 926,293
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 177.14 164.84 182.51 255.50 187.02 90.70 44.97 25.65%
EPS -6.26 5.07 -21.51 24.41 10.90 35.29 2.16 -
DPS 0.90 0.89 1.50 1.46 0.93 0.29 0.00 -
NAPS 0.7023 0.7741 0.7206 0.9537 3.5497 0.4449 0.1418 30.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.49 0.86 0.94 0.58 1.47 0.23 0.20 -
P/RPS 0.25 0.47 0.46 0.20 0.67 0.03 0.03 42.36%
P/EPS -7.14 15.27 -3.89 2.10 11.56 0.07 0.71 -
EY -14.00 6.55 -25.73 47.66 8.65 1,379.70 140.09 -
DY 2.04 1.16 1.81 2.85 0.74 11.17 0.00 -
P/NAPS 0.64 1.00 1.16 0.54 0.36 0.06 0.11 34.09%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 06/11/09 26/11/08 27/11/07 27/11/06 24/11/05 -
Price 0.51 0.90 0.96 0.43 1.39 0.24 0.19 -
P/RPS 0.26 0.49 0.47 0.15 0.64 0.03 0.03 43.29%
P/EPS -7.44 15.98 -3.97 1.56 10.93 0.08 0.68 -
EY -13.45 6.26 -25.19 64.28 9.15 1,322.21 147.46 -
DY 1.96 1.11 1.77 3.85 0.78 10.70 0.00 -
P/NAPS 0.66 1.05 1.19 0.40 0.34 0.06 0.10 36.93%

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