[KEN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.22%
YoY- 285.92%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 39,877 34,144 14,550 33,524 21,432 6,505 3,211 435.45%
PBT 14,835 13,253 4,129 9,948 8,473 1,611 487 873.35%
Tax -3,709 -3,282 -1,184 -1,288 -1,612 -353 -146 762.47%
NP 11,126 9,971 2,945 8,660 6,861 1,258 341 918.90%
-
NP to SH 11,126 9,971 2,945 8,660 6,861 1,258 341 918.90%
-
Tax Rate 25.00% 24.76% 28.68% 12.95% 19.03% 21.91% 29.98% -
Total Cost 28,751 24,173 11,605 24,864 14,571 5,247 2,870 364.05%
-
Net Worth 340,740 338,946 331,773 329,980 326,393 321,013 321,013 4.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 340,740 338,946 331,773 329,980 326,393 321,013 321,013 4.05%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 27.90% 29.20% 20.24% 25.83% 32.01% 19.34% 10.62% -
ROE 3.27% 2.94% 0.89% 2.62% 2.10% 0.39% 0.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.24 19.04 8.11 18.69 11.95 3.63 1.79 435.61%
EPS 6.20 5.56 1.64 4.83 3.83 0.70 0.19 918.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.85 1.84 1.82 1.79 1.79 4.05%
Adjusted Per Share Value based on latest NOSH - 191,720
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.80 17.81 7.59 17.49 11.18 3.39 1.67 436.49%
EPS 5.80 5.20 1.54 4.52 3.58 0.66 0.18 910.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7773 1.7679 1.7305 1.7212 1.7024 1.6744 1.6744 4.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 0.61 0.55 0.60 0.445 0.50 0.39 -
P/RPS 2.74 3.20 6.78 3.21 3.72 13.78 21.78 -74.86%
P/EPS 9.83 10.97 33.49 12.43 11.63 71.28 205.11 -86.78%
EY 10.17 9.11 2.99 8.05 8.60 1.40 0.49 653.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.30 0.33 0.24 0.28 0.22 28.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 20/05/21 22/02/21 25/11/20 25/08/20 10/06/20 -
Price 0.605 0.615 0.595 0.54 0.49 0.465 0.42 -
P/RPS 2.72 3.23 7.33 2.89 4.10 12.82 23.46 -76.19%
P/EPS 9.75 11.06 36.23 11.18 12.81 66.29 220.88 -87.48%
EY 10.25 9.04 2.76 8.94 7.81 1.51 0.45 702.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.32 0.29 0.27 0.26 0.23 24.60%

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