[KEN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 183.29%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,143 91,082 57,216 29,209 14,421 55,828 40,611 -50.53%
PBT 4,939 43,970 26,986 13,857 5,219 28,257 19,444 -59.92%
Tax -1,075 -12,018 -8,911 -3,259 -1,478 -7,362 -4,460 -61.30%
NP 3,864 31,952 18,075 10,598 3,741 20,895 14,984 -59.51%
-
NP to SH 3,864 31,952 18,075 10,598 3,741 20,895 14,984 -59.51%
-
Tax Rate 21.77% 27.33% 33.02% 23.52% 28.32% 26.05% 22.94% -
Total Cost 10,279 59,130 39,141 18,611 10,680 34,933 25,627 -45.64%
-
Net Worth 203,084 199,021 184,878 177,529 174,938 172,355 165,891 14.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,378 - - - 4,039 - -
Div Payout % - 16.83% - - - 19.33% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 203,084 199,021 184,878 177,529 174,938 172,355 165,891 14.45%
NOSH 179,720 179,298 179,493 179,323 89,712 89,768 89,670 59.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 27.32% 35.08% 31.59% 36.28% 25.94% 37.43% 36.90% -
ROE 1.90% 16.05% 9.78% 5.97% 2.14% 12.12% 9.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.87 50.80 31.88 16.29 16.07 62.19 45.29 -68.89%
EPS 2.15 17.82 10.07 5.91 4.17 23.27 16.71 -74.54%
DPS 0.00 3.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.13 1.11 1.03 0.99 1.95 1.92 1.85 -28.03%
Adjusted Per Share Value based on latest NOSH - 179,502
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.38 47.51 29.84 15.24 7.52 29.12 21.18 -50.51%
EPS 2.02 16.67 9.43 5.53 1.95 10.90 7.82 -59.47%
DPS 0.00 2.81 0.00 0.00 0.00 2.11 0.00 -
NAPS 1.0593 1.0381 0.9643 0.926 0.9125 0.899 0.8653 14.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.08 0.995 1.10 1.00 2.03 1.50 1.55 -
P/RPS 13.72 1.96 3.45 6.14 12.63 2.41 3.42 152.68%
P/EPS 50.23 5.58 10.92 16.92 48.68 6.44 9.28 208.59%
EY 1.99 17.91 9.15 5.91 2.05 15.52 10.78 -67.61%
DY 0.00 3.02 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.96 0.90 1.07 1.01 1.04 0.78 0.84 9.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 25/02/15 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 -
Price 1.22 0.98 1.01 1.00 2.11 1.79 1.52 -
P/RPS 15.50 1.93 3.17 6.14 13.13 2.88 3.36 177.37%
P/EPS 56.74 5.50 10.03 16.92 50.60 7.69 9.10 239.14%
EY 1.76 18.18 9.97 5.91 1.98 13.00 10.99 -70.54%
DY 0.00 3.06 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 1.08 0.88 0.98 1.01 1.08 0.93 0.82 20.17%

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