[KEN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 101.42%
YoY- 18.38%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,209 14,421 55,828 40,611 23,965 10,572 54,112 -33.77%
PBT 13,857 5,219 28,257 19,444 9,951 4,685 22,785 -28.28%
Tax -3,259 -1,478 -7,362 -4,460 -2,512 -1,389 -6,336 -35.88%
NP 10,598 3,741 20,895 14,984 7,439 3,296 16,449 -25.46%
-
NP to SH 10,598 3,741 20,895 14,984 7,439 3,296 16,449 -25.46%
-
Tax Rate 23.52% 28.32% 26.05% 22.94% 25.24% 29.65% 27.81% -
Total Cost 18,611 10,680 34,933 25,627 16,526 7,276 37,663 -37.57%
-
Net Worth 177,529 174,938 172,355 165,891 158,830 158,530 156,229 8.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,039 - - - 5,387 -
Div Payout % - - 19.33% - - - 32.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,529 174,938 172,355 165,891 158,830 158,530 156,229 8.91%
NOSH 179,323 89,712 89,768 89,670 89,734 89,565 89,787 58.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 36.28% 25.94% 37.43% 36.90% 31.04% 31.18% 30.40% -
ROE 5.97% 2.14% 12.12% 9.03% 4.68% 2.08% 10.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.29 16.07 62.19 45.29 26.71 11.80 60.27 -58.29%
EPS 5.91 4.17 23.27 16.71 8.29 3.68 18.32 -53.06%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 6.00 -
NAPS 0.99 1.95 1.92 1.85 1.77 1.77 1.74 -31.40%
Adjusted Per Share Value based on latest NOSH - 89,714
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.24 7.52 29.12 21.18 12.50 5.51 28.22 -33.75%
EPS 5.53 1.95 10.90 7.82 3.88 1.72 8.58 -25.44%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 2.81 -
NAPS 0.926 0.9125 0.899 0.8653 0.8284 0.8269 0.8149 8.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 2.03 1.50 1.55 1.38 1.28 1.15 -
P/RPS 6.14 12.63 2.41 3.42 5.17 10.84 1.91 118.28%
P/EPS 16.92 48.68 6.44 9.28 16.65 34.78 6.28 93.97%
EY 5.91 2.05 15.52 10.78 6.01 2.88 15.93 -48.46%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.22 -
P/NAPS 1.01 1.04 0.78 0.84 0.78 0.72 0.66 32.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 28/02/13 -
Price 1.00 2.11 1.79 1.52 1.53 1.43 1.13 -
P/RPS 6.14 13.13 2.88 3.36 5.73 12.11 1.87 121.39%
P/EPS 16.92 50.60 7.69 9.10 18.46 38.86 6.17 96.28%
EY 5.91 1.98 13.00 10.99 5.42 2.57 16.21 -49.05%
DY 0.00 0.00 2.51 0.00 0.00 0.00 5.31 -
P/NAPS 1.01 1.08 0.93 0.82 0.86 0.81 0.65 34.26%

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