[KINSTEL] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.44%
YoY- 162.77%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,129,886 1,213,467 551,481 418,499 342,755 158,756 68.03%
PBT 221,033 435,736 20,515 26,902 13,081 5,864 106.57%
Tax -2,127 -6,335 -620 -1,411 -3,380 -449 36.46%
NP 218,906 429,401 19,895 25,491 9,701 5,415 109.48%
-
NP to SH 130,453 383,774 19,895 25,491 9,701 5,415 88.89%
-
Tax Rate 0.96% 1.45% 3.02% 5.24% 25.84% 7.66% -
Total Cost 1,910,980 784,066 531,586 393,008 333,054 153,341 65.57%
-
Net Worth 784,698 520,125 112,102 125,379 59,907 90,440 54.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 15,333 9,752 2,997 - - 1,499 59.16%
Div Payout % 11.75% 2.54% 15.07% - - 27.68% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 784,698 520,125 112,102 125,379 59,907 90,440 54.01%
NOSH 901,952 130,031 59,947 59,990 59,907 49,966 78.30%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.28% 35.39% 3.61% 6.09% 2.83% 3.41% -
ROE 16.62% 73.78% 17.75% 20.33% 16.19% 5.99% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 236.14 933.21 919.93 697.61 572.14 317.72 -5.75%
EPS 14.46 295.14 33.19 42.49 16.19 10.84 5.92%
DPS 1.70 7.50 5.00 0.00 0.00 3.00 -10.73%
NAPS 0.87 4.00 1.87 2.09 1.00 1.81 -13.62%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 203.04 115.68 52.57 39.90 32.67 15.13 68.04%
EPS 12.44 36.58 1.90 2.43 0.92 0.52 88.63%
DPS 1.46 0.93 0.29 0.00 0.00 0.14 59.78%
NAPS 0.748 0.4958 0.1069 0.1195 0.0571 0.0862 54.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.34 0.33 0.18 0.36 0.35 0.29 -
P/RPS 0.57 0.04 0.02 0.05 0.06 0.09 44.62%
P/EPS 9.26 0.11 0.54 0.85 2.16 2.68 28.12%
EY 10.79 894.36 184.37 118.03 46.27 37.37 -21.98%
DY 1.27 22.73 27.78 0.00 0.00 10.34 -34.24%
P/NAPS 1.54 0.08 0.10 0.17 0.35 0.16 57.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 - -
Price 1.29 0.80 0.18 0.35 0.37 0.00 -
P/RPS 0.55 0.09 0.02 0.05 0.06 0.00 -
P/EPS 8.92 0.27 0.54 0.82 2.28 0.00 -
EY 11.21 368.92 184.37 121.41 43.77 0.00 -
DY 1.32 9.37 27.78 0.00 0.00 0.00 -
P/NAPS 1.48 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