[KEN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 29.95%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,611 23,965 10,572 54,112 47,631 35,601 11,586 130.57%
PBT 19,444 9,951 4,685 22,785 16,633 11,890 4,158 179.37%
Tax -4,460 -2,512 -1,389 -6,336 -3,975 -3,051 -1,050 162.04%
NP 14,984 7,439 3,296 16,449 12,658 8,839 3,108 185.11%
-
NP to SH 14,984 7,439 3,296 16,449 12,658 8,839 3,108 185.11%
-
Tax Rate 22.94% 25.24% 29.65% 27.81% 23.90% 25.66% 25.25% -
Total Cost 25,627 16,526 7,276 37,663 34,973 26,762 8,478 108.91%
-
Net Worth 165,891 158,830 158,530 156,229 152,722 149,113 147,363 8.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,387 - - - -
Div Payout % - - - 32.75% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 165,891 158,830 158,530 156,229 152,722 149,113 147,363 8.20%
NOSH 89,670 89,734 89,565 89,787 89,836 89,827 89,855 -0.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.90% 31.04% 31.18% 30.40% 26.58% 24.83% 26.83% -
ROE 9.03% 4.68% 2.08% 10.53% 8.29% 5.93% 2.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.29 26.71 11.80 60.27 53.02 39.63 12.89 130.94%
EPS 16.71 8.29 3.68 18.32 14.09 9.84 3.46 185.44%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.85 1.77 1.77 1.74 1.70 1.66 1.64 8.35%
Adjusted Per Share Value based on latest NOSH - 89,810
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.18 12.50 5.51 28.22 24.84 18.57 6.04 130.63%
EPS 7.82 3.88 1.72 8.58 6.60 4.61 1.62 185.35%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 0.8653 0.8284 0.8269 0.8149 0.7966 0.7778 0.7686 8.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.38 1.28 1.15 1.18 1.13 1.28 -
P/RPS 3.42 5.17 10.84 1.91 2.23 2.85 9.93 -50.83%
P/EPS 9.28 16.65 34.78 6.28 8.37 11.48 37.01 -60.20%
EY 10.78 6.01 2.88 15.93 11.94 8.71 2.70 151.46%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.72 0.66 0.69 0.68 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 01/08/13 23/05/13 28/02/13 29/11/12 30/08/12 02/05/12 -
Price 1.52 1.53 1.43 1.13 1.21 1.24 1.28 -
P/RPS 3.36 5.73 12.11 1.87 2.28 3.13 9.93 -51.41%
P/EPS 9.10 18.46 38.86 6.17 8.59 12.60 37.01 -60.71%
EY 10.99 5.42 2.57 16.21 11.64 7.94 2.70 154.71%
DY 0.00 0.00 0.00 5.31 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.81 0.65 0.71 0.75 0.78 3.38%

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