[KEN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 226.39%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,190 19,555 54,198 28,581 8,315 3,258 31,196 28.11%
PBT 14,608 6,760 24,073 12,336 3,791 1,381 11,914 14.59%
Tax -3,373 -1,685 -5,053 -3,210 -995 -376 -2,048 39.59%
NP 11,235 5,075 19,020 9,126 2,796 1,005 9,866 9.07%
-
NP to SH 11,235 5,075 19,020 9,126 2,796 1,005 9,866 9.07%
-
Tax Rate 23.09% 24.93% 20.99% 26.02% 26.25% 27.23% 17.19% -
Total Cost 33,955 14,480 35,178 19,455 5,519 2,253 21,330 36.45%
-
Net Worth 137,123 135,333 132,199 124,106 117,824 120,224 116,522 11.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,701 - - - 3,758 -
Div Payout % - - 24.72% - - - 38.10% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 137,123 135,333 132,199 124,106 117,824 120,224 116,522 11.49%
NOSH 91,415 91,441 93,098 93,312 93,511 93,925 93,969 -1.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.86% 25.95% 35.09% 31.93% 33.63% 30.85% 31.63% -
ROE 8.19% 3.75% 14.39% 7.35% 2.37% 0.84% 8.47% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.43 21.39 58.22 30.63 8.89 3.47 33.20 30.48%
EPS 12.29 5.55 20.43 9.78 2.99 1.07 10.53 10.88%
DPS 0.00 0.00 5.05 0.00 0.00 0.00 4.00 -
NAPS 1.50 1.48 1.42 1.33 1.26 1.28 1.24 13.57%
Adjusted Per Share Value based on latest NOSH - 92,951
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.57 10.20 28.27 14.91 4.34 1.70 16.27 28.11%
EPS 5.86 2.65 9.92 4.76 1.46 0.52 5.15 9.01%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 1.96 -
NAPS 0.7152 0.7059 0.6895 0.6473 0.6146 0.6271 0.6078 11.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.16 1.00 0.82 0.88 0.81 0.75 -
P/RPS 2.14 5.42 1.72 2.68 9.90 23.35 2.26 -3.58%
P/EPS 8.62 20.90 4.89 8.38 29.43 75.70 7.14 13.41%
EY 11.59 4.78 20.43 11.93 3.40 1.32 14.00 -11.86%
DY 0.00 0.00 5.05 0.00 0.00 0.00 5.33 -
P/NAPS 0.71 0.78 0.70 0.62 0.70 0.63 0.60 11.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 18/04/11 21/02/11 22/11/10 26/07/10 26/04/10 23/02/10 -
Price 1.08 1.20 1.09 0.95 0.80 0.85 0.75 -
P/RPS 2.18 5.61 1.87 3.10 9.00 24.50 2.26 -2.38%
P/EPS 8.79 21.62 5.34 9.71 26.76 79.44 7.14 14.91%
EY 11.38 4.62 18.74 10.29 3.74 1.26 14.00 -12.93%
DY 0.00 0.00 4.63 0.00 0.00 0.00 5.33 -
P/NAPS 0.72 0.81 0.77 0.71 0.63 0.66 0.60 12.96%

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