[KENANGA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9208.43%
YoY- 138.36%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 165,208 205,940 138,656 113,378 74,366 63,344 90,710 49.19%
PBT 31,074 66,652 7,189 20,632 2,706 -16,376 1,022 876.19%
Tax -12,836 -21,444 -162 -4,054 -2,888 -2,064 816 -
NP 18,238 45,208 7,027 16,577 -182 -18,440 1,838 362.41%
-
NP to SH 18,238 45,208 7,027 16,577 -182 -18,440 1,838 362.41%
-
Tax Rate 41.31% 32.17% 2.25% 19.65% 106.73% - -79.84% -
Total Cost 146,970 160,732 131,629 96,801 74,548 81,784 88,872 39.88%
-
Net Worth 665,687 698,840 643,545 684,436 634,451 629,841 673,320 -0.75%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 18,379 -
Div Payout % - - - - - - 1,000.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 665,687 698,840 643,545 684,436 634,451 629,841 673,320 -0.75%
NOSH 607,933 627,888 588,249 621,649 576,249 576,249 612,666 -0.51%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.04% 21.95% 5.07% 14.62% -0.24% -29.11% 2.03% -
ROE 2.74% 6.47% 1.09% 2.42% -0.03% -2.93% 0.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.18 32.80 23.57 18.24 12.91 10.99 14.81 49.95%
EPS 3.00 7.20 1.20 2.67 0.00 -3.20 0.30 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.095 1.113 1.094 1.101 1.101 1.093 1.099 -0.24%
Adjusted Per Share Value based on latest NOSH - 596,380
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.73 28.34 19.08 15.60 10.23 8.72 12.48 49.19%
EPS 2.51 6.22 0.97 2.28 -0.03 -2.54 0.25 366.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
NAPS 0.916 0.9616 0.8855 0.9418 0.873 0.8666 0.9265 -0.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.89 1.14 1.02 1.04 0.85 0.69 0.70 -
P/RPS 3.28 3.48 4.33 5.70 6.59 6.28 4.73 -21.67%
P/EPS 29.67 15.83 85.39 39.00 -2,691.28 -21.56 233.33 -74.74%
EY 3.37 6.32 1.17 2.56 -0.04 -4.64 0.43 295.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.81 1.02 0.93 0.94 0.77 0.63 0.64 17.02%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 22/04/04 25/02/04 19/11/03 19/08/03 07/05/03 27/02/03 -
Price 0.84 1.09 1.22 1.06 1.01 0.73 0.70 -
P/RPS 3.09 3.32 5.18 5.81 7.83 6.64 4.73 -24.73%
P/EPS 28.00 15.14 102.13 39.75 -3,197.87 -22.81 233.33 -75.70%
EY 3.57 6.61 0.98 2.52 -0.03 -4.38 0.43 310.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.77 0.98 1.12 0.96 0.92 0.67 0.64 13.13%

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