[KEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.61%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,196 25,958 17,356 3,124 39,128 26,728 22,027 26.03%
PBT 11,914 6,434 2,992 1,342 8,613 5,354 4,110 102.90%
Tax -2,048 -1,293 -805 -313 -2,336 -1,352 -1,091 51.99%
NP 9,866 5,141 2,187 1,029 6,277 4,002 3,019 119.74%
-
NP to SH 9,866 5,141 2,187 1,029 6,277 4,002 3,019 119.74%
-
Tax Rate 17.19% 20.10% 26.91% 23.32% 27.12% 25.25% 26.55% -
Total Cost 21,330 20,817 15,169 2,095 32,851 22,726 19,008 7.96%
-
Net Worth 116,522 114,662 109,823 114,440 114,998 112,017 111,175 3.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,758 - - - 3,833 - - -
Div Payout % 38.10% - - - 61.07% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,522 114,662 109,823 114,440 114,998 112,017 111,175 3.17%
NOSH 93,969 93,985 94,675 96,168 95,832 95,741 95,841 -1.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.63% 19.81% 12.60% 32.94% 16.04% 14.97% 13.71% -
ROE 8.47% 4.48% 1.99% 0.90% 5.46% 3.57% 2.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.20 27.62 18.33 3.25 40.83 27.92 22.98 27.71%
EPS 10.53 5.47 2.31 1.07 4.18 4.18 3.15 123.07%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.24 1.22 1.16 1.19 1.20 1.17 1.16 4.53%
Adjusted Per Share Value based on latest NOSH - 96,168
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.27 13.54 9.05 1.63 20.41 13.94 11.49 26.01%
EPS 5.15 2.68 1.14 0.54 3.27 2.09 1.57 120.29%
DPS 1.96 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6078 0.5981 0.5728 0.5969 0.5998 0.5843 0.5799 3.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.75 0.75 0.69 0.75 0.69 0.77 -
P/RPS 2.26 2.72 4.09 21.24 1.84 2.47 3.35 -23.02%
P/EPS 7.14 13.71 32.47 64.49 11.45 16.51 24.44 -55.87%
EY 14.00 7.29 3.08 1.55 8.73 6.06 4.09 126.61%
DY 5.33 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.60 0.61 0.65 0.58 0.63 0.59 0.66 -6.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 27/07/09 27/04/09 19/02/09 20/11/08 15/08/08 -
Price 0.75 0.71 0.75 0.75 0.66 0.63 0.79 -
P/RPS 2.26 2.57 4.09 23.09 1.62 2.26 3.44 -24.36%
P/EPS 7.14 12.98 32.47 70.09 10.08 15.07 25.08 -56.62%
EY 14.00 7.70 3.08 1.43 9.92 6.63 3.99 130.37%
DY 5.33 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.60 0.58 0.65 0.63 0.55 0.54 0.68 -7.98%

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