[KEN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -5.33%
YoY- 285.92%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 53,169 68,288 58,200 33,524 28,576 13,010 12,844 157.59%
PBT 19,780 26,506 16,516 9,948 11,297 3,222 1,948 368.25%
Tax -4,945 -6,564 -4,736 -1,288 -2,149 -706 -584 314.89%
NP 14,834 19,942 11,780 8,660 9,148 2,516 1,364 390.15%
-
NP to SH 14,834 19,942 11,780 8,660 9,148 2,516 1,364 390.15%
-
Tax Rate 25.00% 24.76% 28.68% 12.95% 19.02% 21.91% 29.98% -
Total Cost 38,334 48,346 46,420 24,864 19,428 10,494 11,480 123.24%
-
Net Worth 340,740 338,946 331,773 329,980 326,393 321,013 321,013 4.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 340,740 338,946 331,773 329,980 326,393 321,013 321,013 4.05%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 27.90% 29.20% 20.24% 25.83% 32.01% 19.34% 10.62% -
ROE 4.35% 5.88% 3.55% 2.62% 2.80% 0.78% 0.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.65 38.08 32.45 18.69 15.93 7.25 7.16 157.65%
EPS 8.27 11.12 6.56 4.83 5.11 1.40 0.76 390.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.85 1.84 1.82 1.79 1.79 4.05%
Adjusted Per Share Value based on latest NOSH - 191,720
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.73 35.62 30.36 17.49 14.91 6.79 6.70 157.55%
EPS 7.74 10.40 6.14 4.52 4.77 1.31 0.71 390.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7773 1.7679 1.7305 1.7212 1.7024 1.6744 1.6744 4.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 0.61 0.55 0.60 0.445 0.50 0.39 -
P/RPS 2.06 1.60 1.69 3.21 2.79 6.89 5.45 -47.69%
P/EPS 7.37 5.49 8.37 12.43 8.72 35.64 51.28 -72.52%
EY 13.56 18.23 11.94 8.05 11.46 2.81 1.95 263.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.30 0.33 0.24 0.28 0.22 28.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 20/05/21 22/02/21 25/11/20 25/08/20 10/06/20 -
Price 0.605 0.615 0.595 0.54 0.49 0.465 0.42 -
P/RPS 2.04 1.62 1.83 2.89 3.08 6.41 5.86 -50.48%
P/EPS 7.31 5.53 9.06 11.18 9.61 33.14 55.22 -73.99%
EY 13.67 18.08 11.04 8.94 10.41 3.02 1.81 284.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.32 0.29 0.27 0.26 0.23 24.60%

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