[KEN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.67%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 16,015 18,338 12,277 21,297 14,266 11,460 9,451 42.18%
PBT 3,616 1,677 2,265 3,153 2,396 2,061 1,855 56.11%
Tax -922 -539 -58 -1,145 -871 -615 -540 42.90%
NP 2,694 1,138 2,207 2,008 1,525 1,446 1,315 61.37%
-
NP to SH 2,694 1,138 2,207 2,008 1,525 1,446 1,315 61.37%
-
Tax Rate 25.50% 32.14% 2.56% 36.31% 36.35% 29.84% 29.11% -
Total Cost 13,321 17,200 10,070 19,289 12,741 10,014 8,136 38.95%
-
Net Worth 93,207 90,317 60,142 86,572 82,984 82,799 82,737 8.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,007 - - - 1,998 -
Div Payout % - - 136.25% - - - 151.98% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 93,207 90,317 60,142 86,572 82,984 82,799 82,737 8.27%
NOSH 60,133 60,211 60,142 60,119 59,274 59,999 39,969 31.33%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.82% 6.21% 17.98% 9.43% 10.69% 12.62% 13.91% -
ROE 2.89% 1.26% 3.67% 2.32% 1.84% 1.75% 1.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.63 30.46 20.41 35.42 24.07 19.10 23.65 8.24%
EPS 4.48 1.89 3.67 3.34 2.62 2.41 3.29 22.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.55 1.50 1.00 1.44 1.40 1.38 2.07 -17.55%
Adjusted Per Share Value based on latest NOSH - 60,119
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.35 9.56 6.40 11.11 7.44 5.98 4.93 42.13%
EPS 1.41 0.59 1.15 1.05 0.80 0.75 0.69 61.10%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.04 -
NAPS 0.4862 0.4711 0.3137 0.4516 0.4328 0.4319 0.4316 8.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.05 1.23 1.18 1.15 1.10 0.89 0.98 -
P/RPS 3.94 4.04 5.78 3.25 4.57 4.66 4.14 -3.25%
P/EPS 23.44 65.08 32.16 34.43 42.76 36.93 29.79 -14.78%
EY 4.27 1.54 3.11 2.90 2.34 2.71 3.36 17.34%
DY 0.00 0.00 4.24 0.00 0.00 0.00 5.10 -
P/NAPS 0.68 0.82 1.18 0.80 0.79 0.64 0.47 27.94%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/07/04 22/04/04 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 -
Price 1.10 1.24 1.26 1.22 1.27 0.90 0.98 -
P/RPS 4.13 4.07 6.17 3.44 5.28 4.71 4.14 -0.16%
P/EPS 24.55 65.61 34.34 36.53 49.36 37.34 29.79 -12.11%
EY 4.07 1.52 2.91 2.74 2.03 2.68 3.36 13.64%
DY 0.00 0.00 3.97 0.00 0.00 0.00 5.10 -
P/NAPS 0.71 0.83 1.26 0.85 0.91 0.65 0.47 31.68%

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