[KENANGA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 77.36%
YoY- 167.93%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 252,401 173,089 87,574 136,131 94,811 65,373 28,266 329.83%
PBT 88,223 68,026 49,700 45,187 23,864 18,643 10,573 310.86%
Tax 20,665 21,729 -11,499 -14,952 -6,593 -5,400 -3,144 -
NP 108,888 89,755 38,201 30,235 17,271 13,243 7,429 497.93%
-
NP to SH 106,715 88,296 37,514 28,684 16,173 12,650 7,172 503.96%
-
Tax Rate -23.42% -31.94% 23.14% 33.09% 27.63% 28.97% 29.74% -
Total Cost 143,513 83,334 49,373 105,896 77,540 52,130 20,837 261.57%
-
Net Worth 840,227 821,643 781,029 752,819 608,347 728,059 639,333 19.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 840,227 821,643 781,029 752,819 608,347 728,059 639,333 19.96%
NOSH 613,304 613,166 614,983 617,065 608,347 617,000 639,333 -2.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 43.14% 51.85% 43.62% 22.21% 18.22% 20.26% 26.28% -
ROE 12.70% 10.75% 4.80% 3.81% 2.66% 1.74% 1.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.15 28.23 14.24 22.06 15.58 10.60 4.42 341.95%
EPS 17.40 14.40 6.10 4.70 2.60 2.10 1.20 493.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.27 1.22 1.00 1.18 1.00 23.32%
Adjusted Per Share Value based on latest NOSH - 599,708
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.30 23.53 11.90 18.50 12.89 8.89 3.84 329.92%
EPS 14.50 12.00 5.10 3.90 2.20 1.72 0.97 505.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.142 1.1167 1.0615 1.0232 0.8268 0.9895 0.8689 19.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.03 1.16 1.09 0.75 0.58 0.67 0.56 -
P/RPS 2.50 4.11 7.65 3.40 3.72 6.32 12.67 -66.07%
P/EPS 5.92 8.06 17.87 16.13 21.82 32.68 49.92 -75.83%
EY 16.89 12.41 5.60 6.20 4.58 3.06 2.00 314.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.86 0.61 0.58 0.57 0.56 21.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 27/02/07 30/11/06 30/08/06 22/05/06 -
Price 1.00 0.96 1.05 1.29 0.71 0.59 0.68 -
P/RPS 2.43 3.40 7.37 5.85 4.56 5.57 15.38 -70.74%
P/EPS 5.75 6.67 17.21 27.75 26.71 28.78 60.62 -79.17%
EY 17.40 15.00 5.81 3.60 3.74 3.47 1.65 380.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.83 1.06 0.71 0.50 0.68 4.83%

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