[KINSTEL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.84%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,213,467 551,481 418,499 342,755 158,756 66.21%
PBT 435,736 20,515 26,902 13,081 5,864 193.38%
Tax -6,335 -620 -1,411 -3,380 -449 93.72%
NP 429,401 19,895 25,491 9,701 5,415 198.18%
-
NP to SH 383,774 19,895 25,491 9,701 5,415 189.93%
-
Tax Rate 1.45% 3.02% 5.24% 25.84% 7.66% -
Total Cost 784,066 531,586 393,008 333,054 153,341 50.33%
-
Net Worth 520,125 112,102 125,379 59,907 90,440 54.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,752 2,997 - - 1,499 59.65%
Div Payout % 2.54% 15.07% - - 27.68% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 520,125 112,102 125,379 59,907 90,440 54.81%
NOSH 130,031 59,947 59,990 59,907 49,966 26.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 35.39% 3.61% 6.09% 2.83% 3.41% -
ROE 73.78% 17.75% 20.33% 16.19% 5.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 933.21 919.93 697.61 572.14 317.72 30.88%
EPS 295.14 33.19 42.49 16.19 10.84 128.29%
DPS 7.50 5.00 0.00 0.00 3.00 25.72%
NAPS 4.00 1.87 2.09 1.00 1.81 21.90%
Adjusted Per Share Value based on latest NOSH - 59,907
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.68 52.57 39.90 32.67 15.13 66.22%
EPS 36.58 1.90 2.43 0.92 0.52 189.39%
DPS 0.93 0.29 0.00 0.00 0.14 60.49%
NAPS 0.4958 0.1069 0.1195 0.0571 0.0862 54.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.18 0.36 0.35 0.29 -
P/RPS 0.04 0.02 0.05 0.06 0.09 -18.33%
P/EPS 0.11 0.54 0.85 2.16 2.68 -54.96%
EY 894.36 184.37 118.03 46.27 37.37 121.06%
DY 22.73 27.78 0.00 0.00 10.34 21.74%
P/NAPS 0.08 0.10 0.17 0.35 0.16 -15.90%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 01/03/07 02/03/06 28/02/05 26/02/04 - -
Price 0.80 0.18 0.35 0.37 0.00 -
P/RPS 0.09 0.02 0.05 0.06 0.00 -
P/EPS 0.27 0.54 0.82 2.28 0.00 -
EY 368.92 184.37 121.41 43.77 0.00 -
DY 9.37 27.78 0.00 0.00 0.00 -
P/NAPS 0.20 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