[KEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.1%
YoY- 13.5%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 91,082 57,216 29,209 14,421 55,828 40,611 23,965 142.94%
PBT 43,970 26,986 13,857 5,219 28,257 19,444 9,951 168.54%
Tax -12,018 -8,911 -3,259 -1,478 -7,362 -4,460 -2,512 183.11%
NP 31,952 18,075 10,598 3,741 20,895 14,984 7,439 163.53%
-
NP to SH 31,952 18,075 10,598 3,741 20,895 14,984 7,439 163.53%
-
Tax Rate 27.33% 33.02% 23.52% 28.32% 26.05% 22.94% 25.24% -
Total Cost 59,130 39,141 18,611 10,680 34,933 25,627 16,526 133.39%
-
Net Worth 199,021 184,878 177,529 174,938 172,355 165,891 158,830 16.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,378 - - - 4,039 - - -
Div Payout % 16.83% - - - 19.33% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 199,021 184,878 177,529 174,938 172,355 165,891 158,830 16.18%
NOSH 179,298 179,493 179,323 89,712 89,768 89,670 89,734 58.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 35.08% 31.59% 36.28% 25.94% 37.43% 36.90% 31.04% -
ROE 16.05% 9.78% 5.97% 2.14% 12.12% 9.03% 4.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.80 31.88 16.29 16.07 62.19 45.29 26.71 53.32%
EPS 17.82 10.07 5.91 4.17 23.27 16.71 8.29 66.32%
DPS 3.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.11 1.03 0.99 1.95 1.92 1.85 1.77 -26.67%
Adjusted Per Share Value based on latest NOSH - 89,712
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.51 29.84 15.24 7.52 29.12 21.18 12.50 142.95%
EPS 16.67 9.43 5.53 1.95 10.90 7.82 3.88 163.58%
DPS 2.81 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 1.0381 0.9643 0.926 0.9125 0.899 0.8653 0.8284 16.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.995 1.10 1.00 2.03 1.50 1.55 1.38 -
P/RPS 1.96 3.45 6.14 12.63 2.41 3.42 5.17 -47.52%
P/EPS 5.58 10.92 16.92 48.68 6.44 9.28 16.65 -51.65%
EY 17.91 9.15 5.91 2.05 15.52 10.78 6.01 106.67%
DY 3.02 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.90 1.07 1.01 1.04 0.78 0.84 0.78 9.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 -
Price 0.98 1.01 1.00 2.11 1.79 1.52 1.53 -
P/RPS 1.93 3.17 6.14 13.13 2.88 3.36 5.73 -51.49%
P/EPS 5.50 10.03 16.92 50.60 7.69 9.10 18.46 -55.29%
EY 18.18 9.97 5.91 1.98 13.00 10.99 5.42 123.58%
DY 3.06 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 0.88 0.98 1.01 1.08 0.93 0.82 0.86 1.54%

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