[KEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 56.85%
YoY- -25.54%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 25,958 17,356 3,124 39,128 26,728 22,027 11,894 68.17%
PBT 6,434 2,992 1,342 8,613 5,354 4,110 2,067 113.03%
Tax -1,293 -805 -313 -2,336 -1,352 -1,091 -595 67.69%
NP 5,141 2,187 1,029 6,277 4,002 3,019 1,472 130.01%
-
NP to SH 5,141 2,187 1,029 6,277 4,002 3,019 1,472 130.01%
-
Tax Rate 20.10% 26.91% 23.32% 27.12% 25.25% 26.55% 28.79% -
Total Cost 20,817 15,169 2,095 32,851 22,726 19,008 10,422 58.53%
-
Net Worth 114,662 109,823 114,440 114,998 112,017 111,175 113,745 0.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,833 - - - -
Div Payout % - - - 61.07% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 114,662 109,823 114,440 114,998 112,017 111,175 113,745 0.53%
NOSH 93,985 94,675 96,168 95,832 95,741 95,841 95,584 -1.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.81% 12.60% 32.94% 16.04% 14.97% 13.71% 12.38% -
ROE 4.48% 1.99% 0.90% 5.46% 3.57% 2.72% 1.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.62 18.33 3.25 40.83 27.92 22.98 12.44 70.10%
EPS 5.47 2.31 1.07 4.18 4.18 3.15 1.54 132.61%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.19 1.20 1.17 1.16 1.19 1.67%
Adjusted Per Share Value based on latest NOSH - 95,991
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.54 9.05 1.63 20.41 13.94 11.49 6.20 68.24%
EPS 2.68 1.14 0.54 3.27 2.09 1.57 0.77 129.49%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.5981 0.5728 0.5969 0.5998 0.5843 0.5799 0.5933 0.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.75 0.69 0.75 0.69 0.77 0.72 -
P/RPS 2.72 4.09 21.24 1.84 2.47 3.35 5.79 -39.54%
P/EPS 13.71 32.47 64.49 11.45 16.51 24.44 46.75 -55.82%
EY 7.29 3.08 1.55 8.73 6.06 4.09 2.14 126.23%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.58 0.63 0.59 0.66 0.61 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/07/09 27/04/09 19/02/09 20/11/08 15/08/08 26/05/08 -
Price 0.71 0.75 0.75 0.66 0.63 0.79 0.88 -
P/RPS 2.57 4.09 23.09 1.62 2.26 3.44 7.07 -49.03%
P/EPS 12.98 32.47 70.09 10.08 15.07 25.08 57.14 -62.73%
EY 7.70 3.08 1.43 9.92 6.63 3.99 1.75 168.27%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.55 0.54 0.68 0.74 -14.97%

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