[KENANGA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -143.17%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,833 31,119 51,485 53,622 47,851 21,347 15,836 41.99%
PBT 15,482 -1,126 16,663 -8,285 14,121 5,447 -4,094 -
Tax -5,484 -1,057 -5,361 2,879 -1,597 -928 -516 381.31%
NP 9,998 -2,183 11,302 -5,406 12,524 4,519 -4,610 -
-
NP to SH 9,998 -2,183 11,302 -5,406 12,524 4,519 -4,610 -
-
Tax Rate 35.42% - 32.17% - 11.31% 17.04% - -
Total Cost 16,835 33,302 40,183 59,028 35,327 16,828 20,446 -12.11%
-
Net Worth 695,485 597,596 698,840 653,118 656,615 710,774 629,841 6.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 695,485 597,596 698,840 653,118 656,615 710,774 629,841 6.81%
NOSH 624,874 545,749 627,888 597,000 596,380 645,571 576,249 5.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 37.26% -7.02% 21.95% -10.08% 26.17% 21.17% -29.11% -
ROE 1.44% -0.37% 1.62% -0.83% 1.91% 0.64% -0.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.29 5.70 8.20 8.98 8.02 3.31 2.75 34.39%
EPS 1.60 -0.40 1.80 -0.90 2.10 0.70 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.095 1.113 1.094 1.101 1.101 1.093 1.21%
Adjusted Per Share Value based on latest NOSH - 597,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.69 4.28 7.08 7.38 6.58 2.94 2.18 41.89%
EPS 1.38 -0.30 1.56 -0.74 1.72 0.62 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.957 0.8223 0.9616 0.8987 0.9035 0.978 0.8666 6.81%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.89 1.14 1.02 1.04 0.85 0.69 -
P/RPS 19.10 15.61 13.90 11.36 12.96 25.71 25.11 -16.63%
P/EPS 51.25 -222.50 63.33 -112.64 49.52 121.43 -86.25 -
EY 1.95 -0.45 1.58 -0.89 2.02 0.82 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 1.02 0.93 0.94 0.77 0.63 11.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 11/08/04 22/04/04 25/02/04 19/11/03 19/08/03 07/05/03 -
Price 0.81 0.84 1.09 1.22 1.06 1.01 0.73 -
P/RPS 18.86 14.73 13.29 13.58 13.21 30.54 26.56 -20.35%
P/EPS 50.63 -210.00 60.56 -134.73 50.48 144.29 -91.25 -
EY 1.98 -0.48 1.65 -0.74 1.98 0.69 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.98 1.12 0.96 0.92 0.67 5.86%

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