[KEN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.27%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,032 31,196 34,610 34,712 12,496 39,128 35,637 -48.89%
PBT 5,524 11,914 8,578 5,984 5,368 8,613 7,138 -15.72%
Tax -1,504 -2,048 -1,724 -1,610 -1,252 -2,336 -1,802 -11.36%
NP 4,020 9,866 6,854 4,374 4,116 6,277 5,336 -17.21%
-
NP to SH 4,020 9,866 6,854 4,374 4,116 6,277 5,336 -17.21%
-
Tax Rate 27.23% 17.19% 20.10% 26.91% 23.32% 27.12% 25.25% -
Total Cost 9,012 21,330 27,756 30,338 8,380 32,851 30,301 -55.47%
-
Net Worth 120,224 116,522 114,662 109,823 114,440 114,998 112,017 4.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,758 - - - 3,833 - -
Div Payout % - 38.10% - - - 61.07% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 120,224 116,522 114,662 109,823 114,440 114,998 112,017 4.83%
NOSH 93,925 93,969 93,985 94,675 96,168 95,832 95,741 -1.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.85% 31.63% 19.81% 12.60% 32.94% 16.04% 14.97% -
ROE 3.34% 8.47% 5.98% 3.98% 3.60% 5.46% 4.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.87 33.20 36.83 36.66 12.99 40.83 37.22 -48.24%
EPS 4.28 10.53 7.29 4.62 4.28 4.18 5.57 -16.12%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.28 1.24 1.22 1.16 1.19 1.20 1.17 6.17%
Adjusted Per Share Value based on latest NOSH - 94,146
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.80 16.27 18.05 18.11 6.52 20.41 18.59 -48.88%
EPS 2.10 5.15 3.58 2.28 2.15 3.27 2.78 -17.07%
DPS 0.00 1.96 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.6271 0.6078 0.5981 0.5728 0.5969 0.5998 0.5843 4.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.75 0.75 0.75 0.69 0.75 0.69 -
P/RPS 5.84 2.26 2.04 2.05 5.31 1.84 1.85 115.34%
P/EPS 18.93 7.14 10.28 16.23 16.12 11.45 12.38 32.75%
EY 5.28 14.00 9.72 6.16 6.20 8.73 8.08 -24.71%
DY 0.00 5.33 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.63 0.60 0.61 0.65 0.58 0.63 0.59 4.47%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/04/10 23/02/10 19/11/09 27/07/09 27/04/09 19/02/09 20/11/08 -
Price 0.85 0.75 0.71 0.75 0.75 0.66 0.63 -
P/RPS 6.13 2.26 1.93 2.05 5.77 1.62 1.69 136.25%
P/EPS 19.86 7.14 9.73 16.23 17.52 10.08 11.30 45.68%
EY 5.04 14.00 10.27 6.16 5.71 9.92 8.85 -31.31%
DY 0.00 5.33 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.66 0.60 0.58 0.65 0.63 0.55 0.54 14.32%

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