[KINSTEL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 10.53%
YoY- -90.99%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 385,361 77,075 558,112 1,949,783 1,703,690 2,091,234 2,314,715 -24.09%
PBT 70,097 -20,755 -199,196 -269,754 -152,784 62,732 -182,882 -
Tax -67,837 -14 -45,272 -23,578 -6,373 34,815 55,818 -
NP 2,260 -20,769 -244,468 -293,332 -159,157 97,547 -127,064 -
-
NP to SH 73,114 -32,563 -99,763 -117,498 -61,521 76,255 -76,275 -
-
Tax Rate 96.78% - - - - -55.50% - -
Total Cost 383,101 97,844 802,580 2,243,115 1,862,847 1,993,687 2,441,779 -24.78%
-
Net Worth 416,651 4,993,686 0 653,290 760,962 826,906 754,074 -8.71%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 9,461 9,344 15,756 -
Div Payout % - - - - 0.00% 12.25% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 416,651 4,993,686 0 653,290 760,962 826,906 754,074 -8.71%
NOSH 1,039,550 1,040,351 1,041,763 1,036,969 963,243 939,666 919,603 1.90%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.59% -26.95% -43.80% -15.04% -9.34% 4.66% -5.49% -
ROE 17.55% -0.65% 0.00% -17.99% -8.08% 9.22% -10.12% -
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 37.07 7.41 53.57 188.03 176.87 222.55 251.71 -25.50%
EPS 7.03 -3.13 -9.58 -11.33 -6.39 8.12 -8.29 -
DPS 0.00 0.00 0.00 0.00 0.98 0.99 1.70 -
NAPS 0.4008 4.80 0.00 0.63 0.79 0.88 0.82 -10.42%
Adjusted Per Share Value based on latest NOSH - 1,036,969
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.74 7.35 53.20 185.87 162.41 199.36 220.66 -24.09%
EPS 6.97 -3.10 -9.51 -11.20 -5.86 7.27 -7.27 -
DPS 0.00 0.00 0.00 0.00 0.90 0.89 1.50 -
NAPS 0.3972 4.7604 0.00 0.6228 0.7254 0.7883 0.7189 -8.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.125 0.24 0.27 0.49 0.88 1.00 0.38 -
P/RPS 0.34 3.24 0.50 0.26 0.50 0.45 0.15 13.40%
P/EPS 1.78 -7.67 -2.82 -4.32 -13.78 12.32 -4.58 -
EY 56.27 -13.04 -35.47 -23.12 -7.26 8.12 -21.83 -
DY 0.00 0.00 0.00 0.00 1.12 0.99 4.47 -
P/NAPS 0.31 0.05 0.00 0.78 1.11 1.14 0.46 -5.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 28/11/14 27/11/13 15/05/12 25/05/11 25/05/10 18/05/09 -
Price 0.105 0.175 0.185 0.43 0.75 0.78 0.80 -
P/RPS 0.28 2.36 0.35 0.23 0.42 0.35 0.32 -2.03%
P/EPS 1.49 -5.59 -1.93 -3.79 -11.74 9.61 -9.65 -
EY 66.98 -17.89 -51.76 -26.35 -8.52 10.40 -10.37 -
DY 0.00 0.00 0.00 0.00 1.31 1.28 2.13 -
P/NAPS 0.26 0.04 0.00 0.68 0.95 0.89 0.98 -18.45%

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