[KINSTEL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.66%
YoY- 1829.0%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,991,181 2,457,857 2,129,886 1,213,467 551,481 418,499 342,755 34.04%
PBT -67,388 10,301 221,033 435,736 20,515 26,902 13,081 -
Tax 51,865 40,236 -2,127 -6,335 -620 -1,411 -3,380 -
NP -15,523 50,537 218,906 429,401 19,895 25,491 9,701 -
-
NP to SH 18,942 20,102 130,453 383,774 19,895 25,491 9,701 11.78%
-
Tax Rate - -390.60% 0.96% 1.45% 3.02% 5.24% 25.84% -
Total Cost 2,006,704 2,407,320 1,910,980 784,066 531,586 393,008 333,054 34.85%
-
Net Worth 794,325 797,080 784,698 520,125 112,102 125,379 59,907 53.78%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,344 15,756 15,333 9,752 2,997 - - -
Div Payout % 49.33% 78.38% 11.75% 2.54% 15.07% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 794,325 797,080 784,698 520,125 112,102 125,379 59,907 53.78%
NOSH 934,499 926,838 901,952 130,031 59,947 59,990 59,907 58.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.78% 2.06% 10.28% 35.39% 3.61% 6.09% 2.83% -
ROE 2.38% 2.52% 16.62% 73.78% 17.75% 20.33% 16.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 213.07 265.19 236.14 933.21 919.93 697.61 572.14 -15.16%
EPS 2.03 2.17 14.46 295.14 33.19 42.49 16.19 -29.23%
DPS 1.00 1.70 1.70 7.50 5.00 0.00 0.00 -
NAPS 0.85 0.86 0.87 4.00 1.87 2.09 1.00 -2.66%
Adjusted Per Share Value based on latest NOSH - 130,031
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 189.82 234.30 203.04 115.68 52.57 39.90 32.67 34.04%
EPS 1.81 1.92 12.44 36.58 1.90 2.43 0.92 11.92%
DPS 0.89 1.50 1.46 0.93 0.29 0.00 0.00 -
NAPS 0.7572 0.7598 0.748 0.4958 0.1069 0.1195 0.0571 53.78%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.43 1.34 0.33 0.18 0.36 0.35 -
P/RPS 0.43 0.16 0.57 0.04 0.02 0.05 0.06 38.81%
P/EPS 44.89 19.83 9.26 0.11 0.54 0.85 2.16 65.73%
EY 2.23 5.04 10.79 894.36 184.37 118.03 46.27 -39.64%
DY 1.10 3.95 1.27 22.73 27.78 0.00 0.00 -
P/NAPS 1.07 0.50 1.54 0.08 0.10 0.17 0.35 20.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 -
Price 1.00 0.41 1.29 0.80 0.18 0.35 0.37 -
P/RPS 0.47 0.15 0.55 0.09 0.02 0.05 0.06 40.88%
P/EPS 49.33 18.90 8.92 0.27 0.54 0.82 2.28 66.85%
EY 2.03 5.29 11.21 368.92 184.37 121.41 43.77 -40.03%
DY 1.00 4.15 1.32 9.37 27.78 0.00 0.00 -
P/NAPS 1.18 0.48 1.48 0.20 0.10 0.17 0.37 21.30%

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