[KEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 41.65%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 56,572 91,082 76,288 58,418 57,684 55,828 54,148 2.96%
PBT 19,756 43,970 35,981 27,714 20,876 28,257 25,925 -16.58%
Tax -4,300 -12,018 -11,881 -6,518 -5,912 -7,362 -5,946 -19.44%
NP 15,456 31,952 24,100 21,196 14,964 20,895 19,978 -15.73%
-
NP to SH 15,456 31,952 24,100 21,196 14,964 20,895 19,978 -15.73%
-
Tax Rate 21.77% 27.33% 33.02% 23.52% 28.32% 26.05% 22.94% -
Total Cost 41,116 59,130 52,188 37,222 42,720 34,933 34,169 13.14%
-
Net Worth 203,084 199,021 184,878 177,529 174,938 172,355 165,891 14.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,378 - - - 4,039 - -
Div Payout % - 16.83% - - - 19.33% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 203,084 199,021 184,878 177,529 174,938 172,355 165,891 14.45%
NOSH 179,720 179,298 179,493 179,323 89,712 89,768 89,670 59.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 27.32% 35.08% 31.59% 36.28% 25.94% 37.43% 36.90% -
ROE 7.61% 16.05% 13.04% 11.94% 8.55% 12.12% 12.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.48 50.80 42.50 32.58 64.30 62.19 60.39 -35.25%
EPS 8.60 17.82 13.43 11.82 16.68 23.27 22.28 -47.01%
DPS 0.00 3.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.13 1.11 1.03 0.99 1.95 1.92 1.85 -28.03%
Adjusted Per Share Value based on latest NOSH - 179,502
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.51 47.51 39.79 30.47 30.09 29.12 28.24 2.97%
EPS 8.06 16.67 12.57 11.06 7.81 10.90 10.42 -15.74%
DPS 0.00 2.81 0.00 0.00 0.00 2.11 0.00 -
NAPS 1.0593 1.0381 0.9643 0.926 0.9125 0.899 0.8653 14.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.08 0.995 1.10 1.00 2.03 1.50 1.55 -
P/RPS 3.43 1.96 2.59 3.07 3.16 2.41 2.57 21.24%
P/EPS 12.56 5.58 8.19 8.46 12.17 6.44 6.96 48.27%
EY 7.96 17.91 12.21 11.82 8.22 15.52 14.37 -32.57%
DY 0.00 3.02 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.96 0.90 1.07 1.01 1.04 0.78 0.84 9.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 25/02/15 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 -
Price 1.22 0.98 1.01 1.00 2.11 1.79 1.52 -
P/RPS 3.88 1.93 2.38 3.07 3.28 2.88 2.52 33.37%
P/EPS 14.19 5.50 7.52 8.46 12.65 7.69 6.82 63.05%
EY 7.05 18.18 13.29 11.82 7.91 13.00 14.66 -38.64%
DY 0.00 3.06 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 1.08 0.88 0.98 1.01 1.08 0.93 0.82 20.17%

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