[KINSTEL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.38%
YoY- -188.14%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 0 1,858,156 1,729,198 1,914,557 2,680,152 1,961,816 951,438 -
PBT 0 -163,405 83,307 -525,726 444,945 197,007 403,703 -
Tax 0 -6,189 7,461 75,665 7,240 -5,132 -1,724 -
NP 0 -169,594 90,768 -450,061 452,185 191,875 401,979 -
-
NP to SH 0 -65,624 53,168 -225,678 256,039 114,343 370,224 -
-
Tax Rate - - -8.96% - -1.63% 2.60% 0.43% -
Total Cost 0 2,027,750 1,638,430 2,364,618 2,227,967 1,769,941 549,459 -
-
Net Worth 0 736,689 812,049 755,936 1,000,397 3,723,607 466,672 -
Dividend
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 736,689 812,049 755,936 1,000,397 3,723,607 466,672 -
NOSH 1,042,169 956,739 944,243 933,254 926,293 899,422 116,668 33.88%
Ratio Analysis
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.00% -9.13% 5.25% -23.51% 16.87% 9.78% 42.25% -
ROE 0.00% -8.91% 6.55% -29.85% 25.59% 3.07% 79.33% -
Per Share
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 194.22 183.13 205.15 289.34 218.12 815.51 -
EPS 0.00 -6.86 5.63 -24.18 27.64 12.71 317.33 -
DPS 0.00 1.00 1.00 1.70 1.66 1.08 2.57 -
NAPS 0.00 0.77 0.86 0.81 1.08 4.14 4.00 -
Adjusted Per Share Value based on latest NOSH - 933,254
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.00 177.14 164.84 182.51 255.50 187.02 90.70 -
EPS 0.00 -6.26 5.07 -21.51 24.41 10.90 35.29 -
DPS 0.00 0.90 0.89 1.50 1.46 0.93 0.29 -
NAPS 0.00 0.7023 0.7741 0.7206 0.9537 3.5497 0.4449 -
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.165 0.49 0.86 0.94 0.58 1.47 0.23 -
P/RPS 0.00 0.25 0.47 0.46 0.20 0.67 0.03 -
P/EPS 0.00 -7.14 15.27 -3.89 2.10 11.56 0.07 -
EY 0.00 -14.00 6.55 -25.73 47.66 8.65 1,379.70 -
DY 0.00 2.04 1.16 1.81 2.85 0.74 11.17 -
P/NAPS 0.00 0.64 1.00 1.16 0.54 0.36 0.06 -
Price Multiplier on Announcement Date
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/05/14 25/11/11 29/11/10 06/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.17 0.51 0.90 0.96 0.43 1.39 0.24 -
P/RPS 0.00 0.26 0.49 0.47 0.15 0.64 0.03 -
P/EPS 0.00 -7.44 15.98 -3.97 1.56 10.93 0.08 -
EY 0.00 -13.45 6.26 -25.19 64.28 9.15 1,322.21 -
DY 0.00 1.96 1.11 1.77 3.85 0.78 10.70 -
P/NAPS 0.00 0.66 1.05 1.19 0.40 0.34 0.06 -

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