[KEN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.98%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 60,201 62,357 70,022 68,200 75,477 75,924 68,978 -8.65%
PBT 11,842 9,717 10,212 7,220 9,947 9,121 9,810 13.33%
Tax -3,412 -3,824 -4,322 -3,368 -6,080 -4,856 -4,922 -21.62%
NP 8,430 5,893 5,890 3,852 3,867 4,265 4,888 43.67%
-
NP to SH 8,430 5,893 5,890 3,852 4,279 4,540 5,300 36.14%
-
Tax Rate 28.81% 39.35% 42.32% 46.65% 61.12% 53.24% 50.17% -
Total Cost 51,771 56,464 64,132 64,348 71,610 71,658 64,090 -13.23%
-
Net Worth 112,208 109,301 105,694 103,499 102,015 90,318 100,952 7.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,754 - - - 4,513 - - -
Div Payout % 68.26% - - - 105.49% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 112,208 109,301 105,694 103,499 102,015 90,318 100,952 7.28%
NOSH 95,904 95,878 90,337 89,999 90,279 90,318 90,136 4.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.00% 9.45% 8.41% 5.65% 5.12% 5.62% 7.09% -
ROE 7.51% 5.39% 5.57% 3.72% 4.19% 5.03% 5.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.77 65.04 77.51 75.78 83.60 84.06 76.53 -12.34%
EPS 8.79 6.15 6.52 4.28 4.74 4.73 5.88 30.64%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.17 1.14 1.17 1.15 1.13 1.00 1.12 2.94%
Adjusted Per Share Value based on latest NOSH - 89,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.40 32.53 36.52 35.57 39.37 39.60 35.98 -8.65%
EPS 4.40 3.07 3.07 2.01 2.23 2.37 2.76 36.35%
DPS 3.00 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 0.5853 0.5701 0.5513 0.5398 0.5321 0.4711 0.5266 7.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.93 1.05 0.89 0.66 0.58 0.60 0.65 -
P/RPS 1.48 1.61 1.15 0.87 0.69 0.71 0.85 44.58%
P/EPS 10.58 17.08 13.65 15.42 12.24 11.94 11.05 -2.84%
EY 9.45 5.85 7.33 6.48 8.17 8.38 9.05 2.91%
DY 6.45 0.00 0.00 0.00 8.62 0.00 0.00 -
P/NAPS 0.79 0.92 0.76 0.57 0.51 0.60 0.58 22.80%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 25/10/07 29/08/07 21/05/07 16/02/07 19/10/06 26/07/06 -
Price 0.89 1.01 1.01 0.76 0.77 0.62 0.56 -
P/RPS 1.42 1.55 1.30 1.00 0.92 0.74 0.73 55.63%
P/EPS 10.13 16.43 15.49 17.76 16.25 12.33 9.52 4.21%
EY 9.88 6.09 6.46 5.63 6.16 8.11 10.50 -3.96%
DY 6.74 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.76 0.89 0.86 0.66 0.68 0.62 0.50 32.09%

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