[KINSTEL] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 125.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 551,481 418,499 342,755 158,756 51.39%
PBT 20,515 26,902 13,081 5,864 51.74%
Tax -620 -1,411 -3,380 -449 11.34%
NP 19,895 25,491 9,701 5,415 54.24%
-
NP to SH 19,895 25,491 9,701 5,415 54.24%
-
Tax Rate 3.02% 5.24% 25.84% 7.66% -
Total Cost 531,586 393,008 333,054 153,341 51.28%
-
Net Worth 112,102 125,379 59,907 90,440 7.41%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,997 - - 1,499 25.95%
Div Payout % 15.07% - - 27.68% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 112,102 125,379 59,907 90,440 7.41%
NOSH 59,947 59,990 59,907 49,966 6.25%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.61% 6.09% 2.83% 3.41% -
ROE 17.75% 20.33% 16.19% 5.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 919.93 697.61 572.14 317.72 42.48%
EPS 33.19 42.49 16.19 10.84 45.15%
DPS 5.00 0.00 0.00 3.00 18.54%
NAPS 1.87 2.09 1.00 1.81 1.09%
Adjusted Per Share Value based on latest NOSH - 49,966
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 52.57 39.90 32.67 15.13 51.40%
EPS 1.90 2.43 0.92 0.52 53.96%
DPS 0.29 0.00 0.00 0.14 27.44%
NAPS 0.1069 0.1195 0.0571 0.0862 7.43%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.18 0.36 0.35 0.29 -
P/RPS 0.02 0.05 0.06 0.09 -39.40%
P/EPS 0.54 0.85 2.16 2.68 -41.34%
EY 184.37 118.03 46.27 37.37 70.15%
DY 27.78 0.00 0.00 10.34 38.97%
P/NAPS 0.10 0.17 0.35 0.16 -14.48%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 02/03/06 28/02/05 26/02/04 - -
Price 0.18 0.35 0.37 0.00 -
P/RPS 0.02 0.05 0.06 0.00 -
P/EPS 0.54 0.82 2.28 0.00 -
EY 184.37 121.41 43.77 0.00 -
DY 27.78 0.00 0.00 0.00 -
P/NAPS 0.10 0.17 0.37 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