[KEN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.67%
YoY- -33.78%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 46,768 35,011 17,050 75,477 56,943 34,489 16,612 99.25%
PBT 7,288 5,106 1,805 9,947 6,841 4,905 2,059 132.07%
Tax -2,868 -2,161 -842 -6,080 -3,642 -2,461 -931 111.57%
NP 4,420 2,945 963 3,867 3,199 2,444 1,128 148.34%
-
NP to SH 4,420 2,945 963 4,279 3,405 2,650 1,334 122.08%
-
Tax Rate 39.35% 42.32% 46.65% 61.12% 53.24% 50.17% 45.22% -
Total Cost 42,348 32,066 16,087 71,610 53,744 32,045 15,484 95.44%
-
Net Worth 109,301 105,694 103,499 102,015 90,318 100,952 102,754 4.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,513 - - - -
Div Payout % - - - 105.49% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 109,301 105,694 103,499 102,015 90,318 100,952 102,754 4.19%
NOSH 95,878 90,337 89,999 90,279 90,318 90,136 90,135 4.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.45% 8.41% 5.65% 5.12% 5.62% 7.09% 6.79% -
ROE 4.04% 2.79% 0.93% 4.19% 3.77% 2.63% 1.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.78 38.76 18.94 83.60 63.05 38.26 18.43 91.22%
EPS 4.61 3.26 1.07 4.74 3.55 2.94 1.48 113.13%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.15 1.13 1.00 1.12 1.14 0.00%
Adjusted Per Share Value based on latest NOSH - 90,113
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.39 18.26 8.89 39.37 29.70 17.99 8.66 99.30%
EPS 2.31 1.54 0.50 2.23 1.78 1.38 0.70 121.49%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
NAPS 0.5701 0.5513 0.5398 0.5321 0.4711 0.5266 0.536 4.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 0.89 0.66 0.58 0.60 0.65 0.62 -
P/RPS 2.15 2.30 3.48 0.69 0.95 1.70 3.36 -25.72%
P/EPS 22.78 27.30 61.68 12.24 15.92 22.11 41.89 -33.35%
EY 4.39 3.66 1.62 8.17 6.28 4.52 2.39 49.92%
DY 0.00 0.00 0.00 8.62 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.57 0.51 0.60 0.58 0.54 42.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 25/10/07 29/08/07 21/05/07 16/02/07 19/10/06 26/07/06 25/04/06 -
Price 1.01 1.01 0.76 0.77 0.62 0.56 0.71 -
P/RPS 2.07 2.61 4.01 0.92 0.98 1.46 3.85 -33.85%
P/EPS 21.91 30.98 71.03 16.25 16.45 19.05 47.97 -40.66%
EY 4.56 3.23 1.41 6.16 6.08 5.25 2.08 68.67%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.66 0.68 0.62 0.50 0.62 27.22%

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