[KEN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -72.16%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,272 15,241 14,217 14,143 33,866 28,007 14,788 50.21%
PBT 13,701 7,224 5,042 4,939 16,985 13,129 8,638 35.89%
Tax -4,054 -2,473 -1,095 -1,075 -3,107 -5,652 -1,781 72.78%
NP 9,647 4,751 3,947 3,864 13,878 7,477 6,857 25.47%
-
NP to SH 9,647 4,751 3,947 3,864 13,878 7,477 6,857 25.47%
-
Tax Rate 29.59% 34.23% 21.72% 21.77% 18.29% 43.05% 20.62% -
Total Cost 17,625 10,490 10,270 10,279 19,988 20,530 7,931 70.04%
-
Net Worth 215,174 204,382 200,938 203,084 199,025 185,127 177,707 13.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,379 - - - 5,379 - - -
Div Payout % 55.76% - - - 38.76% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 215,174 204,382 200,938 203,084 199,025 185,127 177,707 13.56%
NOSH 179,312 179,283 179,409 179,720 179,302 179,735 179,502 -0.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 35.37% 31.17% 27.76% 27.32% 40.98% 26.70% 46.37% -
ROE 4.48% 2.32% 1.96% 1.90% 6.97% 4.04% 3.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.21 8.50 7.92 7.87 18.89 15.58 8.24 50.30%
EPS 5.38 2.65 2.20 2.15 7.74 4.16 3.82 25.56%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.20 1.14 1.12 1.13 1.11 1.03 0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 179,720
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.22 7.95 7.42 7.38 17.66 14.61 7.71 50.22%
EPS 5.03 2.48 2.06 2.02 7.24 3.90 3.58 25.36%
DPS 2.81 0.00 0.00 0.00 2.81 0.00 0.00 -
NAPS 1.1223 1.066 1.0481 1.0593 1.0381 0.9656 0.9269 13.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.01 1.02 1.17 1.08 0.995 1.10 1.00 -
P/RPS 6.64 12.00 14.76 13.72 5.27 7.06 12.14 -33.04%
P/EPS 18.77 38.49 53.18 50.23 12.86 26.44 26.18 -19.84%
EY 5.33 2.60 1.88 1.99 7.78 3.78 3.82 24.78%
DY 2.97 0.00 0.00 0.00 3.02 0.00 0.00 -
P/NAPS 0.84 0.89 1.04 0.96 0.90 1.07 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 11/08/15 12/05/15 25/02/15 14/11/14 22/07/14 -
Price 0.98 1.01 0.98 1.22 0.98 1.01 1.00 -
P/RPS 6.44 11.88 12.37 15.50 5.19 6.48 12.14 -34.39%
P/EPS 18.22 38.11 44.55 56.74 12.66 24.28 26.18 -21.41%
EY 5.49 2.62 2.24 1.76 7.90 4.12 3.82 27.26%
DY 3.06 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.82 0.89 0.88 1.08 0.88 0.98 1.01 -12.93%

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