[KINSTEL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -479.44%
YoY- -146.28%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,949,783 1,703,690 2,091,234 2,314,715 2,249,904 1,364,521 748,746 17.27%
PBT -269,754 -152,784 62,732 -182,882 272,956 475,760 23,857 -
Tax -23,578 -6,373 34,815 55,818 2,571 -9,270 -1,029 68.45%
NP -293,332 -159,157 97,547 -127,064 275,527 466,490 22,828 -
-
NP to SH -117,498 -61,521 76,255 -76,275 164,826 403,490 22,828 -
-
Tax Rate - - -55.50% - -0.94% 1.95% 4.31% -
Total Cost 2,243,115 1,862,847 1,993,687 2,441,779 1,974,377 898,031 725,918 20.66%
-
Net Worth 653,290 760,962 826,906 754,074 837,413 515,965 213,485 20.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 9,461 9,344 15,756 15,333 9,752 2,997 -
Div Payout % - 0.00% 12.25% 0.00% 9.30% 2.42% 13.13% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 653,290 760,962 826,906 754,074 837,413 515,965 213,485 20.47%
NOSH 1,036,969 963,243 939,666 919,603 881,487 171,988 110,043 45.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -15.04% -9.34% 4.66% -5.49% 12.25% 34.19% 3.05% -
ROE -17.99% -8.08% 9.22% -10.12% 19.68% 78.20% 10.69% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 188.03 176.87 222.55 251.71 255.24 793.38 680.41 -19.27%
EPS -11.33 -6.39 8.12 -8.29 18.70 234.60 20.74 -
DPS 0.00 0.98 0.99 1.70 1.74 5.67 2.72 -
NAPS 0.63 0.79 0.88 0.82 0.95 3.00 1.94 -17.07%
Adjusted Per Share Value based on latest NOSH - 919,603
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 185.87 162.41 199.36 220.66 214.48 130.08 71.38 17.27%
EPS -11.20 -5.86 7.27 -7.27 15.71 38.46 2.18 -
DPS 0.00 0.90 0.89 1.50 1.46 0.93 0.29 -
NAPS 0.6228 0.7254 0.7883 0.7189 0.7983 0.4919 0.2035 20.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.49 0.88 1.00 0.38 1.13 0.81 0.21 -
P/RPS 0.26 0.50 0.45 0.15 0.44 0.10 0.03 43.27%
P/EPS -4.32 -13.78 12.32 -4.58 6.04 0.35 1.01 -
EY -23.12 -7.26 8.12 -21.83 16.55 289.63 98.78 -
DY 0.00 1.12 0.99 4.47 1.54 7.00 12.97 -
P/NAPS 0.78 1.11 1.14 0.46 1.19 0.27 0.11 38.56%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 25/05/11 25/05/10 18/05/09 28/05/08 01/06/07 31/05/06 -
Price 0.43 0.75 0.78 0.80 1.62 1.10 0.21 -
P/RPS 0.23 0.42 0.35 0.32 0.63 0.14 0.03 40.37%
P/EPS -3.79 -11.74 9.61 -9.65 8.66 0.47 1.01 -
EY -26.35 -8.52 10.40 -10.37 11.54 213.28 98.78 -
DY 0.00 1.31 1.28 2.13 1.07 5.15 12.97 -
P/NAPS 0.68 0.95 0.89 0.98 1.71 0.37 0.11 35.43%

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