[KEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.09%
YoY- 97.49%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,788 14,421 15,217 16,646 13,393 10,572 6,481 73.58%
PBT 8,638 5,219 8,812 9,492 5,266 4,685 6,151 25.48%
Tax -1,781 -1,478 -2,902 -1,948 -1,123 -1,389 -2,361 -17.17%
NP 6,857 3,741 5,910 7,544 4,143 3,296 3,790 48.63%
-
NP to SH 6,857 3,741 5,910 7,544 4,143 3,296 3,790 48.63%
-
Tax Rate 20.62% 28.32% 32.93% 20.52% 21.33% 29.65% 38.38% -
Total Cost 7,931 10,680 9,307 9,102 9,250 7,276 2,691 105.96%
-
Net Worth 177,707 174,938 89,712 165,972 158,725 158,530 156,270 8.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,037 - - - 5,388 -
Div Payout % - - 68.31% - - - 142.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,707 174,938 89,712 165,972 158,725 158,530 156,270 8.97%
NOSH 179,502 89,712 89,712 89,714 89,675 89,565 89,810 58.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 46.37% 25.94% 38.84% 45.32% 30.93% 31.18% 58.48% -
ROE 3.86% 2.14% 6.59% 4.55% 2.61% 2.08% 2.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.24 16.07 16.96 18.55 14.93 11.80 7.22 9.23%
EPS 3.82 4.17 8.41 8.41 4.62 3.68 4.22 -6.44%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 6.00 -
NAPS 0.99 1.95 1.00 1.85 1.77 1.77 1.74 -31.40%
Adjusted Per Share Value based on latest NOSH - 89,714
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.71 7.52 7.94 8.68 6.99 5.51 3.38 73.54%
EPS 3.58 1.95 3.08 3.93 2.16 1.72 1.98 48.57%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 2.81 -
NAPS 0.9269 0.9125 0.4679 0.8657 0.8279 0.8269 0.8151 8.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 2.03 1.50 1.55 1.38 1.28 1.15 -
P/RPS 12.14 12.63 8.84 8.35 9.24 10.84 15.94 -16.64%
P/EPS 26.18 48.68 22.77 18.43 29.87 34.78 27.25 -2.64%
EY 3.82 2.05 4.39 5.43 3.35 2.88 3.67 2.71%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.22 -
P/NAPS 1.01 1.04 1.50 0.84 0.78 0.72 0.66 32.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 28/02/13 -
Price 1.00 2.11 1.79 1.52 1.53 1.43 1.13 -
P/RPS 12.14 13.13 10.55 8.19 10.24 12.11 15.66 -15.65%
P/EPS 26.18 50.60 27.17 18.08 33.12 38.86 26.78 -1.50%
EY 3.82 1.98 3.68 5.53 3.02 2.57 3.73 1.60%
DY 0.00 0.00 2.51 0.00 0.00 0.00 5.31 -
P/NAPS 1.01 1.08 1.79 0.82 0.86 0.81 0.65 34.26%

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