[KEN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.33%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,023 25,726 11,460 49,395 39,944 32,593 20,225 75.41%
PBT 7,610 4,457 2,061 13,551 11,696 8,651 3,881 56.59%
Tax -2,603 -1,458 -615 -4,183 -3,643 -2,556 -1,096 77.91%
NP 5,007 2,999 1,446 9,368 8,053 6,095 2,785 47.80%
-
NP to SH 5,007 2,999 1,446 9,368 8,053 6,095 2,785 47.80%
-
Tax Rate 34.20% 32.71% 29.84% 30.87% 31.15% 29.55% 28.24% -
Total Cost 42,016 22,727 10,014 40,027 31,891 26,498 17,440 79.61%
-
Net Worth 85,732 82,976 82,799 82,799 67,791 66,389 63,577 22.03%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,999 - - - -
Div Payout % - - - 21.35% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 85,732 82,976 82,799 82,799 67,791 66,389 63,577 22.03%
NOSH 59,536 59,268 59,999 39,999 19,997 19,996 19,992 106.85%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.65% 11.66% 12.62% 18.97% 20.16% 18.70% 13.77% -
ROE 5.84% 3.61% 1.75% 11.31% 11.88% 9.18% 4.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.98 43.41 19.10 123.49 199.74 162.99 101.16 -15.19%
EPS 8.41 5.06 2.41 23.42 40.27 30.48 13.93 -28.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.38 2.07 3.39 3.32 3.18 -41.00%
Adjusted Per Share Value based on latest NOSH - 39,969
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.53 13.42 5.98 25.76 20.83 17.00 10.55 75.41%
EPS 2.61 1.56 0.75 4.89 4.20 3.18 1.45 47.91%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.4472 0.4328 0.4319 0.4319 0.3536 0.3463 0.3316 22.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.10 0.89 0.98 1.52 1.81 1.77 -
P/RPS 1.46 2.53 4.66 0.79 0.76 1.11 1.75 -11.36%
P/EPS 13.67 21.74 36.93 4.18 3.77 5.94 12.71 4.96%
EY 7.31 4.60 2.71 23.90 26.49 16.84 7.87 -4.79%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.64 0.47 0.45 0.55 0.56 26.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 -
Price 1.22 1.27 0.90 0.98 1.02 1.78 2.06 -
P/RPS 1.54 2.93 4.71 0.79 0.51 1.09 2.04 -17.07%
P/EPS 14.51 25.10 37.34 4.18 2.53 5.84 14.79 -1.26%
EY 6.89 3.98 2.68 23.90 39.48 17.12 6.76 1.27%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.65 0.47 0.30 0.54 0.65 19.56%

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