[KEN] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.1%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 87,325 82,046 54,556 92,816 75,865 66,126 65,732 20.82%
PBT 53,217 50,394 29,636 36,945 31,013 21,822 21,060 85.41%
Tax -12,349 -12,006 -7,032 -9,219 -9,025 -5,868 -5,792 65.57%
NP 40,868 38,388 22,604 27,726 21,988 15,954 15,268 92.66%
-
NP to SH 40,868 38,388 22,604 27,726 21,988 15,954 15,268 92.66%
-
Tax Rate 23.20% 23.82% 23.73% 24.95% 29.10% 26.89% 27.50% -
Total Cost 46,457 43,658 31,952 65,090 53,877 50,172 50,464 -5.36%
-
Net Worth 279,768 272,595 260,044 254,644 242,113 234,828 234,754 12.39%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 4,483 - - - -
Div Payout % - - - 16.17% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 279,768 272,595 260,044 254,644 242,113 234,828 234,754 12.39%
NOSH 191,720 191,720 191,720 179,327 179,343 179,258 179,201 4.60%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 46.80% 46.79% 41.43% 29.87% 28.98% 24.13% 23.23% -
ROE 14.61% 14.08% 8.69% 10.89% 9.08% 6.79% 6.50% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.69 45.75 30.42 51.76 42.30 36.89 36.68 20.76%
EPS 22.79 21.40 12.60 15.46 12.27 8.90 8.52 92.57%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.45 1.42 1.35 1.31 1.31 12.33%
Adjusted Per Share Value based on latest NOSH - 179,488
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.55 42.79 28.46 48.41 39.57 34.49 34.29 20.82%
EPS 21.32 20.02 11.79 14.46 11.47 8.32 7.96 92.74%
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 1.4593 1.4218 1.3564 1.3282 1.2628 1.2249 1.2245 12.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.94 0.95 0.925 0.85 0.90 0.94 0.99 -
P/RPS 1.93 2.08 3.04 1.64 2.13 2.55 2.70 -20.03%
P/EPS 4.12 4.44 7.34 5.50 7.34 10.56 11.62 -49.87%
EY 24.24 22.53 13.63 18.19 13.62 9.47 8.61 99.25%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.64 0.60 0.67 0.72 0.76 -14.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 21/08/17 22/05/17 22/02/17 22/11/16 16/08/16 24/05/16 -
Price 0.92 0.92 0.945 0.92 0.85 0.94 0.96 -
P/RPS 1.89 2.01 3.11 1.78 2.01 2.55 2.62 -19.54%
P/EPS 4.04 4.30 7.50 5.95 6.93 10.56 11.27 -49.50%
EY 24.77 23.27 13.34 16.81 14.42 9.47 8.88 98.03%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.65 0.65 0.63 0.72 0.73 -13.22%

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