[KEN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.46%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 117,676 31,024 104,562 87,325 82,046 54,556 92,816 17.19%
PBT 72,826 12,244 62,866 53,217 50,394 29,636 36,945 57.40%
Tax -17,346 -3,496 -14,914 -12,349 -12,006 -7,032 -9,219 52.58%
NP 55,480 8,748 47,952 40,868 38,388 22,604 27,726 58.99%
-
NP to SH 55,478 8,748 47,952 40,868 38,388 22,604 27,726 58.99%
-
Tax Rate 23.82% 28.55% 23.72% 23.20% 23.82% 23.73% 24.95% -
Total Cost 62,196 22,276 56,610 46,457 43,658 31,952 65,090 -2.99%
-
Net Worth 328,186 303,081 297,701 279,768 272,595 260,044 254,644 18.48%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,483 - - - 4,483 -
Div Payout % - - 9.35% - - - 16.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 328,186 303,081 297,701 279,768 272,595 260,044 254,644 18.48%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 179,327 4.56%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 47.15% 28.20% 45.86% 46.80% 46.79% 41.43% 29.87% -
ROE 16.90% 2.89% 16.11% 14.61% 14.08% 8.69% 10.89% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.62 17.30 58.30 48.69 45.75 30.42 51.76 17.18%
EPS 30.94 4.88 26.74 22.79 21.40 12.60 15.46 59.01%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.83 1.69 1.66 1.56 1.52 1.45 1.42 18.47%
Adjusted Per Share Value based on latest NOSH - 191,720
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.38 16.18 54.54 45.55 42.79 28.46 48.41 17.19%
EPS 28.94 4.56 25.01 21.32 20.02 11.79 14.46 59.01%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 2.34 -
NAPS 1.7118 1.5809 1.5528 1.4593 1.4218 1.3564 1.3282 18.48%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.83 0.83 0.92 0.94 0.95 0.925 0.85 -
P/RPS 1.26 4.80 1.58 1.93 2.08 3.04 1.64 -16.15%
P/EPS 2.68 17.02 3.44 4.12 4.44 7.34 5.50 -38.15%
EY 37.27 5.88 29.06 24.24 22.53 13.63 18.19 61.53%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.94 -
P/NAPS 0.45 0.49 0.55 0.60 0.63 0.64 0.60 -17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 16/05/18 27/02/18 16/11/17 21/08/17 22/05/17 22/02/17 -
Price 0.83 0.85 0.92 0.92 0.92 0.945 0.92 -
P/RPS 1.26 4.91 1.58 1.89 2.01 3.11 1.78 -20.62%
P/EPS 2.68 17.43 3.44 4.04 4.30 7.50 5.95 -41.32%
EY 37.27 5.74 29.06 24.77 23.27 13.34 16.81 70.27%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.72 -
P/NAPS 0.45 0.50 0.55 0.59 0.61 0.65 0.65 -21.79%

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