[KENMARK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
06-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.78%
YoY- -8.56%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 215,943 162,789 93,949 43,662 253,864 193,648 131,164 39.30%
PBT 23,173 20,085 12,783 4,751 26,116 20,682 13,220 45.23%
Tax -47 -2 0 0 -43 -5 0 -
NP 23,126 20,083 12,783 4,751 26,073 20,677 13,220 45.03%
-
NP to SH 23,126 20,083 12,783 4,751 26,073 20,677 13,220 45.03%
-
Tax Rate 0.20% 0.01% 0.00% 0.00% 0.16% 0.02% 0.00% -
Total Cost 192,817 142,706 81,166 38,911 227,791 172,971 117,944 38.65%
-
Net Worth 314,513 317,099 312,181 304,719 292,128 275,482 272,269 10.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 3,192 - - -
Div Payout % - - - - 12.25% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 314,513 317,099 312,181 304,719 292,128 275,482 272,269 10.06%
NOSH 168,189 165,156 164,305 163,827 159,633 158,323 157,380 4.51%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.71% 12.34% 13.61% 10.88% 10.27% 10.68% 10.08% -
ROE 7.35% 6.33% 4.09% 1.56% 8.93% 7.51% 4.86% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 128.39 98.57 57.18 26.65 159.03 122.31 83.34 33.28%
EPS 13.75 12.16 7.78 2.90 16.40 13.06 8.40 38.76%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.87 1.92 1.90 1.86 1.83 1.74 1.73 5.30%
Adjusted Per Share Value based on latest NOSH - 163,827
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.21 0.91 0.53 0.24 1.42 1.08 0.73 39.92%
EPS 0.13 0.11 0.07 0.03 0.15 0.12 0.07 50.91%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0176 0.0177 0.0175 0.0171 0.0163 0.0154 0.0152 10.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.10 1.11 1.26 1.42 1.48 1.79 1.44 -
P/RPS 0.86 1.13 2.20 5.33 0.93 1.46 1.73 -37.16%
P/EPS 8.00 9.13 16.20 48.97 9.06 13.71 17.14 -39.74%
EY 12.50 10.95 6.17 2.04 11.04 7.30 5.83 66.04%
DY 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 0.59 0.58 0.66 0.76 0.81 1.03 0.83 -20.30%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 06/06/05 28/02/05 30/11/04 30/08/04 -
Price 1.07 1.12 1.13 1.35 1.48 1.46 1.75 -
P/RPS 0.83 1.14 1.98 5.07 0.93 1.19 2.10 -46.05%
P/EPS 7.78 9.21 14.52 46.55 9.06 11.18 20.83 -48.04%
EY 12.85 10.86 6.88 2.15 11.04 8.95 4.80 92.45%
DY 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.73 0.81 0.84 1.01 -31.63%

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