[KEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.93%
YoY- 57.18%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,108 16,630 13,032 31,196 34,610 34,712 12,496 110.15%
PBT 16,448 7,582 5,524 11,914 8,578 5,984 5,368 110.81%
Tax -4,280 -1,990 -1,504 -2,048 -1,724 -1,610 -1,252 126.76%
NP 12,168 5,592 4,020 9,866 6,854 4,374 4,116 105.84%
-
NP to SH 12,168 5,592 4,020 9,866 6,854 4,374 4,116 105.84%
-
Tax Rate 26.02% 26.25% 27.23% 17.19% 20.10% 26.91% 23.32% -
Total Cost 25,940 11,038 9,012 21,330 27,756 30,338 8,380 112.25%
-
Net Worth 124,106 117,824 120,224 116,522 114,662 109,823 114,440 5.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,758 - - - -
Div Payout % - - - 38.10% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 124,106 117,824 120,224 116,522 114,662 109,823 114,440 5.54%
NOSH 93,312 93,511 93,925 93,969 93,985 94,675 96,168 -1.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.93% 33.63% 30.85% 31.63% 19.81% 12.60% 32.94% -
ROE 9.80% 4.75% 3.34% 8.47% 5.98% 3.98% 3.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.84 17.78 13.87 33.20 36.83 36.66 12.99 114.46%
EPS 13.04 5.98 4.28 10.53 7.29 4.62 4.28 110.02%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.33 1.26 1.28 1.24 1.22 1.16 1.19 7.68%
Adjusted Per Share Value based on latest NOSH - 93,767
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.88 8.67 6.80 16.27 18.05 18.11 6.52 110.12%
EPS 6.35 2.92 2.10 5.15 3.58 2.28 2.15 105.71%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.6473 0.6146 0.6271 0.6078 0.5981 0.5728 0.5969 5.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.88 0.81 0.75 0.75 0.75 0.69 -
P/RPS 2.01 4.95 5.84 2.26 2.04 2.05 5.31 -47.64%
P/EPS 6.29 14.72 18.93 7.14 10.28 16.23 16.12 -46.57%
EY 15.90 6.80 5.28 14.00 9.72 6.16 6.20 87.24%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.63 0.60 0.61 0.65 0.58 4.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/07/10 26/04/10 23/02/10 19/11/09 27/07/09 27/04/09 -
Price 0.95 0.80 0.85 0.75 0.71 0.75 0.75 -
P/RPS 2.33 4.50 6.13 2.26 1.93 2.05 5.77 -45.33%
P/EPS 7.29 13.38 19.86 7.14 9.73 16.23 17.52 -44.23%
EY 13.73 7.47 5.04 14.00 10.27 6.16 5.71 79.38%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.66 0.60 0.58 0.65 0.63 8.28%

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