[KENANGA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 99.01%
YoY- -104.94%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 205,940 138,656 113,378 74,366 63,344 90,710 103,213 58.42%
PBT 66,652 7,189 20,632 2,706 -16,376 1,022 5,796 408.71%
Tax -21,444 -162 -4,054 -2,888 -2,064 816 1,158 -
NP 45,208 7,027 16,577 -182 -18,440 1,838 6,954 247.93%
-
NP to SH 45,208 7,027 16,577 -182 -18,440 1,838 6,954 247.93%
-
Tax Rate 32.17% 2.25% 19.65% 106.73% - -79.84% -19.98% -
Total Cost 160,732 131,629 96,801 74,548 81,784 88,872 96,258 40.70%
-
Net Worth 698,840 643,545 684,436 634,451 629,841 673,320 639,249 6.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 18,379 - -
Div Payout % - - - - - 1,000.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 698,840 643,545 684,436 634,451 629,841 673,320 639,249 6.11%
NOSH 627,888 588,249 621,649 576,249 576,249 612,666 579,555 5.48%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.95% 5.07% 14.62% -0.24% -29.11% 2.03% 6.74% -
ROE 6.47% 1.09% 2.42% -0.03% -2.93% 0.27% 1.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.80 23.57 18.24 12.91 10.99 14.81 17.81 50.19%
EPS 7.20 1.20 2.67 0.00 -3.20 0.30 1.20 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.113 1.094 1.101 1.101 1.093 1.099 1.103 0.60%
Adjusted Per Share Value based on latest NOSH - 645,571
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.34 19.08 15.60 10.23 8.72 12.48 14.20 58.44%
EPS 6.22 0.97 2.28 -0.03 -2.54 0.25 0.96 247.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.53 0.00 -
NAPS 0.9616 0.8855 0.9418 0.873 0.8666 0.9265 0.8796 6.11%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.14 1.02 1.04 0.85 0.69 0.70 1.01 -
P/RPS 3.48 4.33 5.70 6.59 6.28 4.73 5.67 -27.75%
P/EPS 15.83 85.39 39.00 -2,691.28 -21.56 233.33 84.17 -67.14%
EY 6.32 1.17 2.56 -0.04 -4.64 0.43 1.19 204.09%
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 1.02 0.93 0.94 0.77 0.63 0.64 0.92 7.11%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 22/04/04 25/02/04 19/11/03 19/08/03 07/05/03 27/02/03 20/11/02 -
Price 1.09 1.22 1.06 1.01 0.73 0.70 0.87 -
P/RPS 3.32 5.18 5.81 7.83 6.64 4.73 4.89 -22.73%
P/EPS 15.14 102.13 39.75 -3,197.87 -22.81 233.33 72.50 -64.76%
EY 6.61 0.98 2.52 -0.03 -4.38 0.43 1.38 183.87%
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.98 1.12 0.96 0.92 0.67 0.64 0.79 15.43%

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