[KINSTEL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 75.21%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,364,521 748,746 430,917 351,624 252,622 52.40%
PBT 475,760 23,857 20,859 19,495 10,098 161.81%
Tax -9,270 -1,029 -1,196 -2,498 -1,557 56.15%
NP 466,490 22,828 19,663 16,997 8,541 171.66%
-
NP to SH 403,490 22,828 19,663 16,997 8,541 161.99%
-
Tax Rate 1.95% 4.31% 5.73% 12.81% 15.42% -
Total Cost 898,031 725,918 411,254 334,627 244,081 38.46%
-
Net Worth 515,965 213,485 129,543 113,399 97,799 51.51%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,752 2,997 - - 1,499 59.65%
Div Payout % 2.42% 13.13% - - 17.55% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 515,965 213,485 129,543 113,399 97,799 51.51%
NOSH 171,988 110,043 59,973 59,999 59,999 30.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 34.19% 3.05% 4.56% 4.83% 3.38% -
ROE 78.20% 10.69% 15.18% 14.99% 8.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 793.38 680.41 718.51 586.04 421.04 17.15%
EPS 234.60 20.74 32.79 28.33 14.24 101.37%
DPS 5.67 2.72 0.00 0.00 2.50 22.70%
NAPS 3.00 1.94 2.16 1.89 1.63 16.46%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 130.08 71.38 41.08 33.52 24.08 52.40%
EPS 38.46 2.18 1.87 1.62 0.81 162.32%
DPS 0.93 0.29 0.00 0.00 0.14 60.49%
NAPS 0.4919 0.2035 0.1235 0.1081 0.0932 51.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.81 0.21 0.25 0.37 0.30 -
P/RPS 0.10 0.03 0.03 0.06 0.07 9.31%
P/EPS 0.35 1.01 0.76 1.31 2.11 -36.16%
EY 289.63 98.78 131.14 76.56 47.45 57.13%
DY 7.00 12.97 0.00 0.00 8.33 -4.25%
P/NAPS 0.27 0.11 0.12 0.20 0.18 10.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 01/06/07 31/05/06 30/05/05 31/05/04 - -
Price 1.10 0.21 0.22 0.37 0.00 -
P/RPS 0.14 0.03 0.03 0.06 0.00 -
P/EPS 0.47 1.01 0.67 1.31 0.00 -
EY 213.28 98.78 149.03 76.56 0.00 -
DY 5.15 12.97 0.00 0.00 0.00 -
P/NAPS 0.37 0.11 0.10 0.20 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