[KEN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -21.66%
YoY- 55.94%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,007 14,788 14,421 15,217 16,646 13,393 10,572 91.34%
PBT 13,129 8,638 5,219 8,812 9,492 5,266 4,685 98.64%
Tax -5,652 -1,781 -1,478 -2,902 -1,948 -1,123 -1,389 154.66%
NP 7,477 6,857 3,741 5,910 7,544 4,143 3,296 72.56%
-
NP to SH 7,477 6,857 3,741 5,910 7,544 4,143 3,296 72.56%
-
Tax Rate 43.05% 20.62% 28.32% 32.93% 20.52% 21.33% 29.65% -
Total Cost 20,530 7,931 10,680 9,307 9,102 9,250 7,276 99.55%
-
Net Worth 185,127 177,707 174,938 89,712 165,972 158,725 158,530 10.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,037 - - - -
Div Payout % - - - 68.31% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 185,127 177,707 174,938 89,712 165,972 158,725 158,530 10.88%
NOSH 179,735 179,502 89,712 89,712 89,714 89,675 89,565 59.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.70% 46.37% 25.94% 38.84% 45.32% 30.93% 31.18% -
ROE 4.04% 3.86% 2.14% 6.59% 4.55% 2.61% 2.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.58 8.24 16.07 16.96 18.55 14.93 11.80 20.33%
EPS 4.16 3.82 4.17 8.41 8.41 4.62 3.68 8.50%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.95 1.00 1.85 1.77 1.77 -30.27%
Adjusted Per Share Value based on latest NOSH - 89,712
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.61 7.71 7.52 7.94 8.68 6.99 5.51 91.45%
EPS 3.90 3.58 1.95 3.08 3.93 2.16 1.72 72.50%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.9656 0.9269 0.9125 0.4679 0.8657 0.8279 0.8269 10.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.00 2.03 1.50 1.55 1.38 1.28 -
P/RPS 7.06 12.14 12.63 8.84 8.35 9.24 10.84 -24.84%
P/EPS 26.44 26.18 48.68 22.77 18.43 29.87 34.78 -16.69%
EY 3.78 3.82 2.05 4.39 5.43 3.35 2.88 19.85%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 1.04 1.50 0.84 0.78 0.72 30.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 -
Price 1.01 1.00 2.11 1.79 1.52 1.53 1.43 -
P/RPS 6.48 12.14 13.13 10.55 8.19 10.24 12.11 -34.06%
P/EPS 24.28 26.18 50.60 27.17 18.08 33.12 38.86 -26.89%
EY 4.12 3.82 1.98 3.68 5.53 3.02 2.57 36.93%
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.08 1.79 0.82 0.86 0.81 13.52%

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