Highlights

[KENANGA] YoY Quarter Result on 2018-03-31 [#1]

Stock [KENANGA]: KENANGA INVESTMENT BANK BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     23.34%    YoY -     716.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 182,332 169,133 152,123 140,748 128,704 97,860 84,040 13.77%
  YoY % 7.80% 11.18% 8.08% 9.36% 31.52% 16.44% -
  Horiz. % 216.96% 201.25% 181.01% 167.48% 153.15% 116.44% 100.00%
PBT 23,582 5,487 11,743 10,020 9,873 -8,212 7,825 20.17%
  YoY % 329.78% -53.27% 17.20% 1.49% 220.23% -204.95% -
  Horiz. % 301.37% 70.12% 150.07% 128.05% 126.17% -104.95% 100.00%
Tax -8,146 -3,565 -3,683 -3,621 -2,696 595 -1,560 31.70%
  YoY % -128.50% 3.20% -1.71% -34.31% -553.11% 138.14% -
  Horiz. % 522.18% 228.53% 236.09% 232.12% 172.82% -38.14% 100.00%
NP 15,436 1,922 8,060 6,399 7,177 -7,617 6,265 16.21%
  YoY % 703.12% -76.15% 25.96% -10.84% 194.22% -221.58% -
  Horiz. % 246.38% 30.68% 128.65% 102.14% 114.56% -121.58% 100.00%
NP to SH 15,436 1,890 7,800 6,207 6,995 -7,851 6,112 16.69%
  YoY % 716.72% -75.77% 25.66% -11.27% 189.10% -228.45% -
  Horiz. % 252.55% 30.92% 127.62% 101.55% 114.45% -128.45% 100.00%
Tax Rate 34.54 % 64.97 % 31.36 % 36.14 % 27.31 % - % 19.94 % 9.58%
  YoY % -46.84% 107.17% -13.23% 32.33% 0.00% 0.00% -
  Horiz. % 173.22% 325.83% 157.27% 181.24% 136.96% 0.00% 100.00%
Total Cost 166,896 167,211 144,063 134,349 121,527 105,477 77,775 13.56%
  YoY % -0.19% 16.07% 7.23% 10.55% 15.22% 35.62% -
  Horiz. % 214.59% 214.99% 185.23% 172.74% 156.25% 135.62% 100.00%
Net Worth 903,201 888,732 859,830 870,793 812,253 821,786 757,888 2.97%
  YoY % 1.63% 3.36% -1.26% 7.21% -1.16% 8.43% -
  Horiz. % 119.17% 117.26% 113.45% 114.90% 107.17% 108.43% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 21,676 - - 7,317 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.23% 0.00% 0.00% 100.00% - - -
Div Payout % 140.43 % - % - % 117.89 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.12% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 903,201 888,732 859,830 870,793 812,253 821,786 757,888 2.97%
  YoY % 1.63% 3.36% -1.26% 7.21% -1.16% 8.43% -
  Horiz. % 119.17% 117.26% 113.45% 114.90% 107.17% 108.43% 100.00%
NOSH 722,561 722,546 722,546 731,759 731,759 733,738 611,200 2.83%
  YoY % 0.00% 0.00% -1.26% 0.00% -0.27% 20.05% -
  Horiz. % 118.22% 118.22% 118.22% 119.73% 119.73% 120.05% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.47 % 1.14 % 5.30 % 4.55 % 5.58 % -7.78 % 7.45 % 2.16%
  YoY % 642.98% -78.49% 16.48% -18.46% 171.72% -204.43% -
  Horiz. % 113.69% 15.30% 71.14% 61.07% 74.90% -104.43% 100.00%
ROE 1.71 % 0.21 % 0.91 % 0.71 % 0.86 % -0.96 % 0.81 % 13.26%
  YoY % 714.29% -76.92% 28.17% -17.44% 189.58% -218.52% -
  Horiz. % 211.11% 25.93% 112.35% 87.65% 106.17% -118.52% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.23 23.41 21.05 19.23 17.59 13.34 13.75 10.64%
  YoY % 7.77% 11.21% 9.46% 9.32% 31.86% -2.98% -
  Horiz. % 183.49% 170.25% 153.09% 139.85% 127.93% 97.02% 100.00%
EPS 2.14 0.26 1.08 0.85 0.96 -1.07 1.00 13.51%
  YoY % 723.08% -75.93% 27.06% -11.46% 189.72% -207.00% -
  Horiz. % 214.00% 26.00% 108.00% 85.00% 96.00% -107.00% 100.00%
DPS 3.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2500 1.2300 1.1900 1.1900 1.1100 1.1200 1.2400 0.13%
  YoY % 1.63% 3.36% 0.00% 7.21% -0.89% -9.68% -
  Horiz. % 100.81% 99.19% 95.97% 95.97% 89.52% 90.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 722,660
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.23 23.40 21.05 19.48 17.81 13.54 11.63 13.77%
  YoY % 7.82% 11.16% 8.06% 9.38% 31.54% 16.42% -
  Horiz. % 216.94% 201.20% 181.00% 167.50% 153.14% 116.42% 100.00%
EPS 2.14 0.26 1.08 0.86 0.97 -1.09 0.85 16.63%
  YoY % 723.08% -75.93% 25.58% -11.34% 188.99% -228.24% -
  Horiz. % 251.76% 30.59% 127.06% 101.18% 114.12% -128.24% 100.00%
DPS 3.00 0.00 0.00 1.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.03% 0.00% 0.00% 100.00% - - -
NAPS 1.2498 1.2298 1.1898 1.2050 1.1240 1.1372 1.0487 2.97%
  YoY % 1.63% 3.36% -1.26% 7.21% -1.16% 8.44% -
  Horiz. % 119.18% 117.27% 113.45% 114.90% 107.18% 108.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.5900 0.5750 0.5300 0.6000 0.6400 0.5400 0.6000 -
P/RPS 2.34 2.46 2.52 3.12 3.64 4.05 4.36 -9.85%
  YoY % -4.88% -2.38% -19.23% -14.29% -10.12% -7.11% -
  Horiz. % 53.67% 56.42% 57.80% 71.56% 83.49% 92.89% 100.00%
P/EPS 27.62 219.82 49.10 70.74 66.95 -50.47 60.00 -12.12%
  YoY % -87.44% 347.70% -30.59% 5.66% 232.65% -184.12% -
  Horiz. % 46.03% 366.37% 81.83% 117.90% 111.58% -84.12% 100.00%
EY 3.62 0.45 2.04 1.41 1.49 -1.98 1.67 13.76%
  YoY % 704.44% -77.94% 44.68% -5.37% 175.25% -218.56% -
  Horiz. % 216.77% 26.95% 122.16% 84.43% 89.22% -118.56% 100.00%
DY 5.08 0.00 0.00 1.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 304.19% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.47 0.45 0.50 0.58 0.48 0.48 -0.35%
  YoY % 0.00% 4.44% -10.00% -13.79% 20.83% 0.00% -
  Horiz. % 97.92% 97.92% 93.75% 104.17% 120.83% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 26/05/17 24/05/16 27/05/15 28/05/14 31/05/13 31/05/12 -
Price 0.6150 0.6550 0.5100 0.7450 0.7900 0.6450 0.6100 -
P/RPS 2.44 2.80 2.42 3.87 4.49 4.84 4.44 -9.49%
  YoY % -12.86% 15.70% -37.47% -13.81% -7.23% 9.01% -
  Horiz. % 54.95% 63.06% 54.50% 87.16% 101.13% 109.01% 100.00%
P/EPS 28.79 250.41 47.24 87.83 82.64 -60.28 61.00 -11.76%
  YoY % -88.50% 430.08% -46.21% 6.28% 237.09% -198.82% -
  Horiz. % 47.20% 410.51% 77.44% 143.98% 135.48% -98.82% 100.00%
EY 3.47 0.40 2.12 1.14 1.21 -1.66 1.64 13.30%
  YoY % 767.50% -81.13% 85.96% -5.79% 172.89% -201.22% -
  Horiz. % 211.59% 24.39% 129.27% 69.51% 73.78% -101.22% 100.00%
DY 4.88 0.00 0.00 1.34 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 364.18% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.53 0.43 0.63 0.71 0.58 0.49 -
  YoY % -7.55% 23.26% -31.75% -11.27% 22.41% 18.37% -
  Horiz. % 100.00% 108.16% 87.76% 128.57% 144.90% 118.37% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

249  448  582  928 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.030.00 
 MYEG 0.925-0.055 
 SAPNRG 0.755-0.02 
 NEXGRAM 0.045+0.005 
 HIBISCS 0.99-0.02 
 YTLPOWR 0.78-0.04 
 UMWOG 0.29-0.005 
 BORNOIL 0.080.00 
 HIBISCS-WC 0.53-0.005 
 WCT 0.810.00 
Partners & Brokers