[KEN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 32.12%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,726 11,460 49,395 39,944 32,593 20,225 96,512 -58.68%
PBT 4,457 2,061 13,551 11,696 8,651 3,881 16,914 -58.99%
Tax -1,458 -615 -4,183 -3,643 -2,556 -1,096 -6,225 -62.10%
NP 2,999 1,446 9,368 8,053 6,095 2,785 10,689 -57.24%
-
NP to SH 2,999 1,446 9,368 8,053 6,095 2,785 10,689 -57.24%
-
Tax Rate 32.71% 29.84% 30.87% 31.15% 29.55% 28.24% 36.80% -
Total Cost 22,727 10,014 40,027 31,891 26,498 17,440 85,823 -58.86%
-
Net Worth 82,976 82,799 82,799 67,791 66,389 63,577 61,794 21.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,999 - - - - -
Div Payout % - - 21.35% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,976 82,799 82,799 67,791 66,389 63,577 61,794 21.77%
NOSH 59,268 59,999 39,999 19,997 19,996 19,992 19,998 106.73%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.66% 12.62% 18.97% 20.16% 18.70% 13.77% 11.08% -
ROE 3.61% 1.75% 11.31% 11.88% 9.18% 4.38% 17.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.41 19.10 123.49 199.74 162.99 101.16 482.61 -80.01%
EPS 5.06 2.41 23.42 40.27 30.48 13.93 53.45 -79.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 2.07 3.39 3.32 3.18 3.09 -41.09%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.42 5.98 25.76 20.83 17.00 10.55 50.34 -58.67%
EPS 1.56 0.75 4.89 4.20 3.18 1.45 5.58 -57.34%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.4328 0.4319 0.4319 0.3536 0.3463 0.3316 0.3223 21.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 0.89 0.98 1.52 1.81 1.77 1.44 -
P/RPS 2.53 4.66 0.79 0.76 1.11 1.75 0.30 315.93%
P/EPS 21.74 36.93 4.18 3.77 5.94 12.71 2.69 304.26%
EY 4.60 2.71 23.90 26.49 16.84 7.87 37.12 -75.23%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.47 0.45 0.55 0.56 0.47 41.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 -
Price 1.27 0.90 0.98 1.02 1.78 2.06 1.53 -
P/RPS 2.93 4.71 0.79 0.51 1.09 2.04 0.32 339.44%
P/EPS 25.10 37.34 4.18 2.53 5.84 14.79 2.86 327.16%
EY 3.98 2.68 23.90 39.48 17.12 6.76 34.93 -76.59%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.47 0.30 0.54 0.65 0.50 49.23%

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