[KEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.21%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,965 10,572 54,112 47,631 35,601 11,586 87,188 -57.75%
PBT 9,951 4,685 22,785 16,633 11,890 4,158 31,350 -53.50%
Tax -2,512 -1,389 -6,336 -3,975 -3,051 -1,050 -8,116 -54.27%
NP 7,439 3,296 16,449 12,658 8,839 3,108 23,234 -53.23%
-
NP to SH 7,439 3,296 16,449 12,658 8,839 3,108 23,234 -53.23%
-
Tax Rate 25.24% 29.65% 27.81% 23.90% 25.66% 25.25% 25.89% -
Total Cost 16,526 7,276 37,663 34,973 26,762 8,478 63,954 -59.46%
-
Net Worth 158,830 158,530 156,229 152,722 149,113 147,363 146,520 5.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 5,387 - - - 5,460 -
Div Payout % - - 32.75% - - - 23.50% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 158,830 158,530 156,229 152,722 149,113 147,363 146,520 5.53%
NOSH 89,734 89,565 89,787 89,836 89,827 89,855 91,006 -0.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 31.04% 31.18% 30.40% 26.58% 24.83% 26.83% 26.65% -
ROE 4.68% 2.08% 10.53% 8.29% 5.93% 2.11% 15.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.71 11.80 60.27 53.02 39.63 12.89 95.80 -57.35%
EPS 8.29 3.68 18.32 14.09 9.84 3.46 25.53 -52.78%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.77 1.77 1.74 1.70 1.66 1.64 1.61 6.52%
Adjusted Per Share Value based on latest NOSH - 89,882
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.50 5.51 28.22 24.84 18.57 6.04 45.48 -57.76%
EPS 3.88 1.72 8.58 6.60 4.61 1.62 12.12 -53.23%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 2.85 -
NAPS 0.8284 0.8269 0.8149 0.7966 0.7778 0.7686 0.7642 5.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.38 1.28 1.15 1.18 1.13 1.28 1.03 -
P/RPS 5.17 10.84 1.91 2.23 2.85 9.93 1.08 184.31%
P/EPS 16.65 34.78 6.28 8.37 11.48 37.01 4.03 157.70%
EY 6.01 2.88 15.93 11.94 8.71 2.70 24.79 -61.15%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.83 -
P/NAPS 0.78 0.72 0.66 0.69 0.68 0.78 0.64 14.11%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 23/05/13 28/02/13 29/11/12 30/08/12 02/05/12 21/02/12 -
Price 1.53 1.43 1.13 1.21 1.24 1.28 1.33 -
P/RPS 5.73 12.11 1.87 2.28 3.13 9.93 1.39 157.31%
P/EPS 18.46 38.86 6.17 8.59 12.60 37.01 5.21 132.59%
EY 5.42 2.57 16.21 11.64 7.94 2.70 19.20 -57.00%
DY 0.00 0.00 5.31 0.00 0.00 0.00 4.51 -
P/NAPS 0.86 0.81 0.65 0.71 0.75 0.78 0.83 2.39%

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