[KINSTEL] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
Revenue 271,296 274,038 346,322 0 1,858,156 1,729,198 1,914,557 -22.92%
PBT -83,216 -79,142 104,259 0 -163,405 83,307 -525,726 -21.77%
Tax 1,421 2,381 -69,250 0 -6,189 7,461 75,665 -41.12%
NP -81,795 -76,761 35,009 0 -169,594 90,768 -450,061 -20.32%
-
NP to SH -69,006 -50,517 76,903 0 -65,624 53,168 -225,678 -14.60%
-
Tax Rate - - 66.42% - - -8.96% - -
Total Cost 353,091 350,799 311,313 0 2,027,750 1,638,430 2,364,618 -22.38%
-
Net Worth 264,359 401,210 157,840 0 736,689 812,049 755,936 -13.06%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 9,461 9,344 15,756 -
Div Payout % - - - - 0.00% 17.58% 0.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 264,359 401,210 157,840 0 736,689 812,049 755,936 -13.06%
NOSH 1,049,000 1,060,000 1,042,542 1,042,169 956,739 944,243 933,254 1.57%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -30.15% -28.01% 10.11% 0.00% -9.13% 5.25% -23.51% -
ROE -26.10% -12.59% 48.72% 0.00% -8.91% 6.55% -29.85% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 26.05 25.85 33.22 0.00 194.22 183.13 205.15 -24.04%
EPS -6.62 -4.77 7.38 0.00 -6.86 5.63 -24.18 -15.85%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.70 -
NAPS 0.2538 0.3785 0.1514 0.00 0.77 0.86 0.81 -14.32%
Adjusted Per Share Value based on latest NOSH - 1,042,169
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.86 26.12 33.01 0.00 177.14 164.84 182.51 -22.92%
EPS -6.58 -4.82 7.33 0.00 -6.26 5.07 -21.51 -14.60%
DPS 0.00 0.00 0.00 0.00 0.90 0.89 1.50 -
NAPS 0.252 0.3825 0.1505 0.00 0.7023 0.7741 0.7206 -13.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 -
Price 0.06 0.085 0.125 0.165 0.49 0.86 0.94 -
P/RPS 0.23 0.33 0.38 0.00 0.25 0.47 0.46 -8.82%
P/EPS -0.91 -1.78 1.69 0.00 -7.14 15.27 -3.89 -17.60%
EY -110.42 -56.07 59.01 0.00 -14.00 6.55 -25.73 21.42%
DY 0.00 0.00 0.00 0.00 2.04 1.16 1.81 -
P/NAPS 0.24 0.22 0.83 0.00 0.64 1.00 1.16 -18.93%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 CAGR
Date 22/05/17 31/05/16 29/05/15 30/05/14 25/11/11 29/11/10 06/11/09 -
Price 0.065 0.08 0.145 0.17 0.51 0.90 0.96 -
P/RPS 0.25 0.31 0.44 0.00 0.26 0.49 0.47 -8.06%
P/EPS -0.98 -1.68 1.97 0.00 -7.44 15.98 -3.97 -17.00%
EY -101.92 -59.57 50.87 0.00 -13.45 6.26 -25.19 20.47%
DY 0.00 0.00 0.00 0.00 1.96 1.11 1.77 -
P/NAPS 0.26 0.21 0.96 0.00 0.66 1.05 1.19 -18.34%

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