[KEN] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 18.82%
YoY- 67.04%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 11,460 9,451 7,351 12,368 20,225 31,238 29,050 -46.24%
PBT 2,061 1,855 3,045 4,769 3,881 5,950 4,948 -44.25%
Tax -615 -540 -1,087 -1,460 -1,096 -1,753 -1,458 -43.78%
NP 1,446 1,315 1,958 3,309 2,785 4,197 3,490 -44.45%
-
NP to SH 1,446 1,315 1,958 3,309 2,785 4,197 3,490 -44.45%
-
Tax Rate 29.84% 29.11% 35.70% 30.61% 28.24% 29.46% 29.47% -
Total Cost 10,014 8,136 5,393 9,059 17,440 27,041 25,560 -46.48%
-
Net Worth 82,799 82,737 67,800 66,379 63,577 61,785 57,399 27.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,998 - - - 999 - -
Div Payout % - 151.98% - - - 23.82% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 82,799 82,737 67,800 66,379 63,577 61,785 57,399 27.69%
NOSH 59,999 39,969 20,000 19,993 19,992 19,995 19,999 108.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.62% 13.91% 26.64% 26.75% 13.77% 13.44% 12.01% -
ROE 1.75% 1.59% 2.89% 4.98% 4.38% 6.79% 6.08% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.10 23.65 36.76 61.86 101.16 156.23 145.25 -74.17%
EPS 2.41 3.29 9.79 16.55 13.93 20.99 17.45 -73.31%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.38 2.07 3.39 3.32 3.18 3.09 2.87 -38.65%
Adjusted Per Share Value based on latest NOSH - 19,993
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.98 4.93 3.83 6.45 10.55 16.29 15.15 -46.22%
EPS 0.75 0.69 1.02 1.73 1.45 2.19 1.82 -44.65%
DPS 0.00 1.04 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.4319 0.4316 0.3536 0.3462 0.3316 0.3223 0.2994 27.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.89 0.98 1.52 1.81 1.77 1.44 1.00 -
P/RPS 4.66 4.14 4.14 2.93 1.75 0.92 0.69 257.70%
P/EPS 36.93 29.79 15.53 10.94 12.71 6.86 5.73 246.71%
EY 2.71 3.36 6.44 9.14 7.87 14.58 17.45 -71.14%
DY 0.00 5.10 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.64 0.47 0.45 0.55 0.56 0.47 0.35 49.58%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 08/11/01 -
Price 0.90 0.98 1.02 1.78 2.06 1.53 1.12 -
P/RPS 4.71 4.14 2.78 2.88 2.04 0.98 0.77 234.83%
P/EPS 37.34 29.79 10.42 10.76 14.79 7.29 6.42 223.76%
EY 2.68 3.36 9.60 9.30 6.76 13.72 15.58 -69.10%
DY 0.00 5.10 0.00 0.00 0.00 3.27 0.00 -
P/NAPS 0.65 0.47 0.30 0.54 0.65 0.50 0.39 40.61%

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