[KEN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.63%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 34,712 12,496 39,128 35,637 44,054 47,576 60,201 -30.74%
PBT 5,984 5,368 8,613 7,138 8,220 8,268 11,842 -36.58%
Tax -1,610 -1,252 -2,336 -1,802 -2,182 -2,380 -3,412 -39.41%
NP 4,374 4,116 6,277 5,336 6,038 5,888 8,430 -35.45%
-
NP to SH 4,374 4,116 6,277 5,336 6,038 5,888 8,430 -35.45%
-
Tax Rate 26.91% 23.32% 27.12% 25.25% 26.55% 28.79% 28.81% -
Total Cost 30,338 8,380 32,851 30,301 38,016 41,688 51,771 -29.99%
-
Net Worth 109,823 114,440 114,998 112,017 111,175 113,745 112,208 -1.42%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,833 - - - 5,754 -
Div Payout % - - 61.07% - - - 68.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 109,823 114,440 114,998 112,017 111,175 113,745 112,208 -1.42%
NOSH 94,675 96,168 95,832 95,741 95,841 95,584 95,904 -0.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.60% 32.94% 16.04% 14.97% 13.71% 12.38% 14.00% -
ROE 3.98% 3.60% 5.46% 4.76% 5.43% 5.18% 7.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.66 12.99 40.83 37.22 45.97 49.77 62.77 -30.15%
EPS 4.62 4.28 4.18 5.57 6.30 6.16 8.79 -34.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 1.16 1.19 1.20 1.17 1.16 1.19 1.17 -0.57%
Adjusted Per Share Value based on latest NOSH - 95,436
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.11 6.52 20.41 18.59 22.98 24.82 31.40 -30.73%
EPS 2.28 2.15 3.27 2.78 3.15 3.07 4.40 -35.51%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.5728 0.5969 0.5998 0.5843 0.5799 0.5933 0.5853 -1.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.69 0.75 0.69 0.77 0.72 0.93 -
P/RPS 2.05 5.31 1.84 1.85 1.68 1.45 1.48 24.28%
P/EPS 16.23 16.12 11.45 12.38 12.22 11.69 10.58 33.04%
EY 6.16 6.20 8.73 8.08 8.18 8.56 9.45 -24.84%
DY 0.00 0.00 5.33 0.00 0.00 0.00 6.45 -
P/NAPS 0.65 0.58 0.63 0.59 0.66 0.61 0.79 -12.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/07/09 27/04/09 19/02/09 20/11/08 15/08/08 26/05/08 21/02/08 -
Price 0.75 0.75 0.66 0.63 0.79 0.88 0.89 -
P/RPS 2.05 5.77 1.62 1.69 1.72 1.77 1.42 27.76%
P/EPS 16.23 17.52 10.08 11.30 12.54 14.29 10.13 36.96%
EY 6.16 5.71 9.92 8.85 7.97 7.00 9.88 -27.03%
DY 0.00 0.00 6.06 0.00 0.00 0.00 6.74 -
P/NAPS 0.65 0.63 0.55 0.54 0.68 0.74 0.76 -9.90%

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