[KEN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -62.73%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,454 17,877 16,612 23,541 15,146 10,485 14,180 35.81%
PBT 1,936 2,846 2,059 352 3,318 2,434 1,805 4.77%
Tax -1,181 -1,530 -931 -1,126 -887 -633 -481 81.89%
NP 755 1,316 1,128 -774 2,431 1,801 1,324 -31.21%
-
NP to SH 755 1,316 1,334 906 2,431 1,801 1,324 -31.21%
-
Tax Rate 61.00% 53.76% 45.22% 319.89% 26.73% 26.01% 26.65% -
Total Cost 21,699 16,561 15,484 24,315 12,715 8,684 12,856 41.71%
-
Net Worth 100,666 100,953 102,754 101,472 99,408 96,976 96,892 2.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,530 - - - -
Div Payout % - - - 500.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 100,666 100,953 102,754 101,472 99,408 96,976 96,892 2.57%
NOSH 89,880 90,136 90,135 90,600 90,371 60,234 60,181 30.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.36% 7.36% 6.79% -3.29% 16.05% 17.18% 9.34% -
ROE 0.75% 1.30% 1.30% 0.89% 2.45% 1.86% 1.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.98 19.83 18.43 25.98 16.76 17.41 23.56 3.97%
EPS 0.84 1.46 1.48 1.00 2.69 2.99 2.20 -47.33%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.14 1.12 1.10 1.61 1.61 -21.47%
Adjusted Per Share Value based on latest NOSH - 90,600
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.71 9.32 8.66 12.28 7.90 5.47 7.40 35.75%
EPS 0.39 0.69 0.70 0.47 1.27 0.94 0.69 -31.61%
DPS 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
NAPS 0.5251 0.5266 0.536 0.5293 0.5185 0.5058 0.5054 2.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.65 0.62 0.54 0.63 0.66 0.90 -
P/RPS 2.40 3.28 3.36 2.08 3.76 3.79 3.82 -26.62%
P/EPS 71.43 44.52 41.89 54.00 23.42 22.07 40.91 44.95%
EY 1.40 2.25 2.39 1.85 4.27 4.53 2.44 -30.92%
DY 0.00 0.00 0.00 9.26 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.54 0.48 0.57 0.41 0.56 -2.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/10/06 26/07/06 25/04/06 27/02/06 15/12/05 27/07/05 20/04/05 -
Price 0.62 0.56 0.71 0.69 0.51 0.63 0.91 -
P/RPS 2.48 2.82 3.85 2.66 3.04 3.62 3.86 -25.52%
P/EPS 73.81 38.36 47.97 69.00 18.96 21.07 41.36 47.07%
EY 1.35 2.61 2.08 1.45 5.27 4.75 2.42 -32.20%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.62 0.62 0.46 0.39 0.57 -2.35%

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