[KEN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 50.06%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 39,811 24,665 14,180 65,579 48,509 34,353 18,338 67.58%
PBT 7,557 4,239 1,805 11,392 7,643 5,293 1,677 172.57%
Tax -2,001 -1,114 -481 -3,269 -2,230 -1,461 -539 139.56%
NP 5,556 3,125 1,324 8,123 5,413 3,832 1,138 187.51%
-
NP to SH 5,556 3,125 1,324 8,123 5,413 3,832 1,138 187.51%
-
Tax Rate 26.48% 26.28% 26.65% 28.70% 29.18% 27.60% 32.14% -
Total Cost 34,255 21,540 12,856 57,456 43,096 30,521 17,200 58.22%
-
Net Worth 99,375 96,941 96,892 96,272 93,223 93,243 90,317 6.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,008 - - - -
Div Payout % - - - 37.04% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 99,375 96,941 96,892 96,272 93,223 93,243 90,317 6.57%
NOSH 90,341 60,211 60,181 60,170 60,144 60,156 60,211 31.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.96% 12.67% 9.34% 12.39% 11.16% 11.15% 6.21% -
ROE 5.59% 3.22% 1.37% 8.44% 5.81% 4.11% 1.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.07 40.96 23.56 108.99 80.65 57.11 30.46 27.89%
EPS 6.15 5.19 2.20 13.50 9.00 6.37 1.89 119.43%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.10 1.61 1.61 1.60 1.55 1.55 1.50 -18.66%
Adjusted Per Share Value based on latest NOSH - 60,222
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.77 12.87 7.40 34.21 25.30 17.92 9.56 67.66%
EPS 2.90 1.63 0.69 4.24 2.82 2.00 0.59 188.80%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.5183 0.5056 0.5054 0.5022 0.4863 0.4864 0.4711 6.56%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.66 0.90 0.91 1.00 1.05 1.23 -
P/RPS 1.43 1.61 3.82 0.83 1.24 1.84 4.04 -49.93%
P/EPS 10.24 12.72 40.91 6.74 11.11 16.48 65.08 -70.82%
EY 9.76 7.86 2.44 14.84 9.00 6.07 1.54 242.08%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.56 0.57 0.65 0.68 0.82 -21.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/12/05 27/07/05 20/04/05 22/02/05 26/10/04 27/07/04 22/04/04 -
Price 0.51 0.63 0.91 0.95 0.97 1.10 1.24 -
P/RPS 1.16 1.54 3.86 0.87 1.20 1.93 4.07 -56.65%
P/EPS 8.29 12.14 41.36 7.04 10.78 17.27 65.61 -74.78%
EY 12.06 8.24 2.42 14.21 9.28 5.79 1.52 297.30%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.57 0.59 0.63 0.71 0.83 -32.50%

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