[KEN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.15%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,128 35,637 44,054 47,576 60,201 62,357 70,022 -32.03%
PBT 8,613 7,138 8,220 8,268 11,842 9,717 10,212 -10.68%
Tax -2,336 -1,802 -2,182 -2,380 -3,412 -3,824 -4,322 -33.52%
NP 6,277 5,336 6,038 5,888 8,430 5,893 5,890 4.31%
-
NP to SH 6,277 5,336 6,038 5,888 8,430 5,893 5,890 4.31%
-
Tax Rate 27.12% 25.25% 26.55% 28.79% 28.81% 39.35% 42.32% -
Total Cost 32,851 30,301 38,016 41,688 51,771 56,464 64,132 -35.85%
-
Net Worth 114,998 112,017 111,175 113,745 112,208 109,301 105,694 5.75%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,833 - - - 5,754 - - -
Div Payout % 61.07% - - - 68.26% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,998 112,017 111,175 113,745 112,208 109,301 105,694 5.75%
NOSH 95,832 95,741 95,841 95,584 95,904 95,878 90,337 3.99%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.04% 14.97% 13.71% 12.38% 14.00% 9.45% 8.41% -
ROE 5.46% 4.76% 5.43% 5.18% 7.51% 5.39% 5.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.83 37.22 45.97 49.77 62.77 65.04 77.51 -34.64%
EPS 4.18 5.57 6.30 6.16 8.79 6.15 6.52 -25.54%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.20 1.17 1.16 1.19 1.17 1.14 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 95,584
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.41 18.59 22.98 24.82 31.40 32.53 36.52 -32.03%
EPS 3.27 2.78 3.15 3.07 4.40 3.07 3.07 4.27%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.5998 0.5843 0.5799 0.5933 0.5853 0.5701 0.5513 5.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 0.69 0.77 0.72 0.93 1.05 0.89 -
P/RPS 1.84 1.85 1.68 1.45 1.48 1.61 1.15 36.60%
P/EPS 11.45 12.38 12.22 11.69 10.58 17.08 13.65 -11.00%
EY 8.73 8.08 8.18 8.56 9.45 5.85 7.33 12.29%
DY 5.33 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.63 0.59 0.66 0.61 0.79 0.92 0.76 -11.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 15/08/08 26/05/08 21/02/08 25/10/07 29/08/07 -
Price 0.66 0.63 0.79 0.88 0.89 1.01 1.01 -
P/RPS 1.62 1.69 1.72 1.77 1.42 1.55 1.30 15.72%
P/EPS 10.08 11.30 12.54 14.29 10.13 16.43 15.49 -24.80%
EY 9.92 8.85 7.97 7.00 9.88 6.09 6.46 32.92%
DY 6.06 0.00 0.00 0.00 6.74 0.00 0.00 -
P/NAPS 0.55 0.54 0.68 0.74 0.76 0.89 0.86 -25.66%

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