[KEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.61%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 14,652 12,164 51,608 53,169 68,288 58,200 33,524 -42.49%
PBT 2,094 2,088 20,752 19,780 26,506 16,516 9,948 -64.71%
Tax -674 -920 -5,639 -4,945 -6,564 -4,736 -1,288 -35.13%
NP 1,420 1,168 15,113 14,834 19,942 11,780 8,660 -70.14%
-
NP to SH 1,420 1,168 15,113 14,834 19,942 11,780 8,660 -70.14%
-
Tax Rate 32.19% 44.06% 27.17% 25.00% 24.76% 28.68% 12.95% -
Total Cost 13,232 10,996 36,495 38,334 48,346 46,420 24,864 -34.40%
-
Net Worth 344,327 344,327 344,327 340,740 338,946 331,773 329,980 2.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 344,327 344,327 344,327 340,740 338,946 331,773 329,980 2.88%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.69% 9.60% 29.28% 27.90% 29.20% 20.24% 25.83% -
ROE 0.41% 0.34% 4.39% 4.35% 5.88% 3.55% 2.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.17 6.78 28.78 29.65 38.08 32.45 18.69 -42.48%
EPS 0.80 0.64 8.43 8.27 11.12 6.56 4.83 -69.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.92 1.90 1.89 1.85 1.84 2.88%
Adjusted Per Share Value based on latest NOSH - 191,720
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.64 6.34 26.92 27.73 35.62 30.36 17.49 -42.51%
EPS 0.74 0.61 7.88 7.74 10.40 6.14 4.52 -70.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.796 1.796 1.796 1.7773 1.7679 1.7305 1.7212 2.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.56 0.58 0.61 0.61 0.55 0.60 -
P/RPS 6.18 8.26 2.02 2.06 1.60 1.69 3.21 54.94%
P/EPS 63.78 85.98 6.88 7.37 5.49 8.37 12.43 198.38%
EY 1.57 1.16 14.53 13.56 18.23 11.94 8.05 -66.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.30 0.32 0.32 0.30 0.33 -14.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 24/02/22 23/11/21 24/08/21 20/05/21 22/02/21 -
Price 0.445 0.57 0.56 0.605 0.615 0.595 0.54 -
P/RPS 5.45 8.40 1.95 2.04 1.62 1.83 2.89 52.81%
P/EPS 56.20 87.52 6.65 7.31 5.53 9.06 11.18 194.31%
EY 1.78 1.14 15.05 13.67 18.08 11.04 8.94 -66.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.29 0.32 0.33 0.32 0.29 -14.35%

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