[KEN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.22%
YoY- 172.77%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 49,395 53,258 65,186 80,900 96,512 87,032 72,448 -22.48%
PBT 13,551 15,594 17,302 15,524 16,914 14,618 12,032 8.22%
Tax -4,183 -4,857 -5,112 -4,384 -6,225 -5,962 -6,028 -21.56%
NP 9,368 10,737 12,190 11,140 10,689 8,656 6,004 34.41%
-
NP to SH 9,368 10,737 12,190 11,140 10,689 8,656 6,004 34.41%
-
Tax Rate 30.87% 31.15% 29.55% 28.24% 36.80% 40.79% 50.10% -
Total Cost 40,027 42,521 52,996 69,760 85,823 78,376 66,444 -28.60%
-
Net Worth 82,799 67,791 66,389 63,577 61,794 57,399 53,799 33.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,999 - - - - - - -
Div Payout % 21.35% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 82,799 67,791 66,389 63,577 61,794 57,399 53,799 33.19%
NOSH 39,999 19,997 19,996 19,992 19,998 20,000 19,999 58.54%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.97% 20.16% 18.70% 13.77% 11.08% 9.95% 8.29% -
ROE 11.31% 15.84% 18.36% 17.52% 17.30% 15.08% 11.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.49 266.33 325.98 404.65 482.61 435.16 362.24 -51.10%
EPS 23.42 53.69 60.96 55.72 53.45 43.28 30.02 -15.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 3.39 3.32 3.18 3.09 2.87 2.69 -15.98%
Adjusted Per Share Value based on latest NOSH - 19,992
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.76 27.78 34.00 42.20 50.34 45.40 37.79 -22.49%
EPS 4.89 5.60 6.36 5.81 5.58 4.51 3.13 34.53%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.3536 0.3463 0.3316 0.3223 0.2994 0.2806 33.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.52 1.81 1.77 1.44 1.00 0.96 -
P/RPS 0.79 0.57 0.56 0.44 0.30 0.23 0.27 104.17%
P/EPS 4.18 2.83 2.97 3.18 2.69 2.31 3.20 19.43%
EY 23.90 35.32 33.68 31.48 37.12 43.28 31.27 -16.36%
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.55 0.56 0.47 0.35 0.36 19.39%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 08/11/01 08/08/01 -
Price 0.98 1.02 1.78 2.06 1.53 1.12 1.16 -
P/RPS 0.79 0.38 0.55 0.51 0.32 0.26 0.32 82.36%
P/EPS 4.18 1.90 2.92 3.70 2.86 2.59 3.86 5.43%
EY 23.90 52.64 34.25 27.05 34.93 38.64 25.88 -5.15%
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.54 0.65 0.50 0.39 0.43 6.09%

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