[KEN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 76.82%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 56,899 33,063 16,433 70,873 43,601 28,361 14,143 152.31%
PBT 23,260 10,911 5,265 30,905 17,203 9,980 4,939 180.16%
Tax -6,769 -2,934 -1,448 -8,697 -4,643 -2,170 -1,075 239.85%
NP 16,491 7,977 3,817 22,208 12,560 7,810 3,864 162.41%
-
NP to SH 16,491 7,977 3,817 22,208 12,560 7,810 3,864 162.41%
-
Tax Rate 29.10% 26.89% 27.50% 28.14% 26.99% 21.74% 21.77% -
Total Cost 40,408 25,086 12,616 48,665 31,041 20,551 10,279 148.46%
-
Net Worth 242,113 234,828 234,754 215,263 204,548 201,085 203,084 12.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 5,381 - - - -
Div Payout % - - - 24.23% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 242,113 234,828 234,754 215,263 204,548 201,085 203,084 12.39%
NOSH 179,343 179,258 179,201 179,386 179,428 179,540 179,720 -0.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 28.98% 24.13% 23.23% 31.33% 28.81% 27.54% 27.32% -
ROE 6.81% 3.40% 1.63% 10.32% 6.14% 3.88% 1.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.73 18.44 9.17 39.51 24.30 15.80 7.87 152.67%
EPS 9.20 4.45 2.13 12.38 7.00 4.35 2.15 162.87%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.35 1.31 1.31 1.20 1.14 1.12 1.13 12.55%
Adjusted Per Share Value based on latest NOSH - 179,312
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.68 17.25 8.57 36.97 22.74 14.79 7.38 152.25%
EPS 8.60 4.16 1.99 11.58 6.55 4.07 2.02 161.99%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 1.2628 1.2249 1.2245 1.1228 1.0669 1.0488 1.0593 12.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.90 0.94 0.99 1.01 1.02 1.17 1.08 -
P/RPS 2.84 5.10 10.80 2.56 4.20 7.41 13.72 -64.90%
P/EPS 9.79 21.12 46.48 8.16 14.57 26.90 50.23 -66.28%
EY 10.22 4.73 2.15 12.26 6.86 3.72 1.99 196.78%
DY 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.76 0.84 0.89 1.04 0.96 -21.26%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 16/08/16 24/05/16 26/02/16 23/11/15 11/08/15 12/05/15 -
Price 0.85 0.94 0.96 0.98 1.01 0.98 1.22 -
P/RPS 2.68 5.10 10.47 2.48 4.16 6.20 15.50 -68.86%
P/EPS 9.24 21.12 45.07 7.92 14.43 22.53 56.74 -70.08%
EY 10.82 4.73 2.22 12.63 6.93 4.44 1.76 234.48%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.73 0.82 0.89 0.88 1.08 -30.11%

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