[KEN] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.46%
YoY- -53.91%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,338 12,277 21,297 14,266 11,460 9,451 7,351 83.83%
PBT 1,677 2,265 3,153 2,396 2,061 1,855 3,045 -32.78%
Tax -539 -58 -1,145 -871 -615 -540 -1,087 -37.32%
NP 1,138 2,207 2,008 1,525 1,446 1,315 1,958 -30.33%
-
NP to SH 1,138 2,207 2,008 1,525 1,446 1,315 1,958 -30.33%
-
Tax Rate 32.14% 2.56% 36.31% 36.35% 29.84% 29.11% 35.70% -
Total Cost 17,200 10,070 19,289 12,741 10,014 8,136 5,393 116.51%
-
Net Worth 90,317 60,142 86,572 82,984 82,799 82,737 67,800 21.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,007 - - - 1,998 - -
Div Payout % - 136.25% - - - 151.98% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 90,317 60,142 86,572 82,984 82,799 82,737 67,800 21.04%
NOSH 60,211 60,142 60,119 59,274 59,999 39,969 20,000 108.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.21% 17.98% 9.43% 10.69% 12.62% 13.91% 26.64% -
ROE 1.26% 3.67% 2.32% 1.84% 1.75% 1.59% 2.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.46 20.41 35.42 24.07 19.10 23.65 36.76 -11.76%
EPS 1.89 3.67 3.34 2.62 2.41 3.29 9.79 -66.56%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.50 1.00 1.44 1.40 1.38 2.07 3.39 -41.90%
Adjusted Per Share Value based on latest NOSH - 59,274
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.56 6.40 11.11 7.44 5.98 4.93 3.83 83.90%
EPS 0.59 1.15 1.05 0.80 0.75 0.69 1.02 -30.55%
DPS 0.00 1.57 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.4711 0.3137 0.4516 0.4328 0.4319 0.4316 0.3536 21.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.23 1.18 1.15 1.10 0.89 0.98 1.52 -
P/RPS 4.04 5.78 3.25 4.57 4.66 4.14 4.14 -1.61%
P/EPS 65.08 32.16 34.43 42.76 36.93 29.79 15.53 159.70%
EY 1.54 3.11 2.90 2.34 2.71 3.36 6.44 -61.44%
DY 0.00 4.24 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.82 1.18 0.80 0.79 0.64 0.47 0.45 49.13%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 22/04/04 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 -
Price 1.24 1.26 1.22 1.27 0.90 0.98 1.02 -
P/RPS 4.07 6.17 3.44 5.28 4.71 4.14 2.78 28.90%
P/EPS 65.61 34.34 36.53 49.36 37.34 29.79 10.42 240.60%
EY 1.52 2.91 2.74 2.03 2.68 3.36 9.60 -70.69%
DY 0.00 3.97 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.83 1.26 0.85 0.91 0.65 0.47 0.30 96.95%

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