[KINSTEL] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.74%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,314,715 2,249,904 1,364,521 748,746 430,917 351,624 252,622 44.60%
PBT -182,882 272,956 475,760 23,857 20,859 19,495 10,098 -
Tax 55,818 2,571 -9,270 -1,029 -1,196 -2,498 -1,557 -
NP -127,064 275,527 466,490 22,828 19,663 16,997 8,541 -
-
NP to SH -76,275 164,826 403,490 22,828 19,663 16,997 8,541 -
-
Tax Rate - -0.94% 1.95% 4.31% 5.73% 12.81% 15.42% -
Total Cost 2,441,779 1,974,377 898,031 725,918 411,254 334,627 244,081 46.73%
-
Net Worth 754,074 837,413 515,965 213,485 129,543 113,399 97,799 40.51%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 15,756 15,333 9,752 2,997 - - 1,499 47.95%
Div Payout % 0.00% 9.30% 2.42% 13.13% - - 17.55% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 754,074 837,413 515,965 213,485 129,543 113,399 97,799 40.51%
NOSH 919,603 881,487 171,988 110,043 59,973 59,999 59,999 57.54%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -5.49% 12.25% 34.19% 3.05% 4.56% 4.83% 3.38% -
ROE -10.12% 19.68% 78.20% 10.69% 15.18% 14.99% 8.73% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 251.71 255.24 793.38 680.41 718.51 586.04 421.04 -8.20%
EPS -8.29 18.70 234.60 20.74 32.79 28.33 14.24 -
DPS 1.70 1.74 5.67 2.72 0.00 0.00 2.50 -6.21%
NAPS 0.82 0.95 3.00 1.94 2.16 1.89 1.63 -10.80%
Adjusted Per Share Value based on latest NOSH - 110,043
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 220.66 214.48 130.08 71.38 41.08 33.52 24.08 44.60%
EPS -7.27 15.71 38.46 2.18 1.87 1.62 0.81 -
DPS 1.50 1.46 0.93 0.29 0.00 0.00 0.14 48.42%
NAPS 0.7189 0.7983 0.4919 0.2035 0.1235 0.1081 0.0932 40.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.38 1.13 0.81 0.21 0.25 0.37 0.30 -
P/RPS 0.15 0.44 0.10 0.03 0.03 0.06 0.07 13.53%
P/EPS -4.58 6.04 0.35 1.01 0.76 1.31 2.11 -
EY -21.83 16.55 289.63 98.78 131.14 76.56 47.45 -
DY 4.47 1.54 7.00 12.97 0.00 0.00 8.33 -9.84%
P/NAPS 0.46 1.19 0.27 0.11 0.12 0.20 0.18 16.91%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 28/05/08 01/06/07 31/05/06 30/05/05 31/05/04 - -
Price 0.80 1.62 1.10 0.21 0.22 0.37 0.00 -
P/RPS 0.32 0.63 0.14 0.03 0.03 0.06 0.00 -
P/EPS -9.65 8.66 0.47 1.01 0.67 1.31 0.00 -
EY -10.37 11.54 213.28 98.78 149.03 76.56 0.00 -
DY 2.13 1.07 5.15 12.97 0.00 0.00 0.00 -
P/NAPS 0.98 1.71 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