[KEN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -49.71%
YoY- 48.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 39,067 24,472 27,384 13,639 35,917 23,835 16,630 76.44%
PBT 22,953 14,717 17,788 7,409 13,685 12,350 5,644 154.13%
Tax -5,651 -3,259 -4,245 -1,758 -2,450 -3,835 -1,486 143.04%
NP 17,302 11,458 13,543 5,651 11,235 8,515 4,158 158.03%
-
NP to SH 17,302 11,458 13,543 5,651 11,236 8,515 4,158 158.03%
-
Tax Rate 24.62% 22.14% 23.86% 23.73% 17.90% 31.05% 26.33% -
Total Cost 21,765 13,014 13,841 7,988 24,682 15,320 12,472 44.80%
-
Net Worth 297,701 279,768 272,595 260,044 254,874 242,113 234,783 17.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,483 - - - 4,487 - - -
Div Payout % 25.91% - - - 39.94% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 297,701 279,768 272,595 260,044 254,874 242,113 234,783 17.09%
NOSH 191,720 191,720 191,720 191,720 179,488 179,343 179,224 4.58%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 44.29% 46.82% 49.46% 41.43% 31.28% 35.72% 25.00% -
ROE 5.81% 4.10% 4.97% 2.17% 4.41% 3.52% 1.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.78 13.65 15.27 7.61 20.01 13.29 9.28 76.33%
EPS 9.65 6.39 7.55 3.15 6.26 4.75 2.32 157.96%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.66 1.56 1.52 1.45 1.42 1.35 1.31 17.04%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.38 12.76 14.28 7.11 18.73 12.43 8.67 76.51%
EPS 9.02 5.98 7.06 2.95 5.86 4.44 2.17 157.85%
DPS 2.34 0.00 0.00 0.00 2.34 0.00 0.00 -
NAPS 1.5528 1.4593 1.4218 1.3564 1.3294 1.2628 1.2246 17.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.94 0.95 0.925 0.85 0.90 0.94 -
P/RPS 4.22 6.89 6.22 12.16 4.25 6.77 10.13 -44.13%
P/EPS 9.54 14.71 12.58 29.36 13.58 18.96 40.52 -61.77%
EY 10.49 6.80 7.95 3.41 7.36 5.28 2.47 161.56%
DY 2.72 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.55 0.60 0.63 0.64 0.60 0.67 0.72 -16.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 16/11/17 21/08/17 22/05/17 22/02/17 22/11/16 16/08/16 -
Price 0.92 0.92 0.92 0.945 0.92 0.85 0.94 -
P/RPS 4.22 6.74 6.03 12.43 4.60 6.40 10.13 -44.13%
P/EPS 9.54 14.40 12.18 29.99 14.70 17.90 40.52 -61.77%
EY 10.49 6.94 8.21 3.33 6.80 5.59 2.47 161.56%
DY 2.72 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.55 0.59 0.61 0.65 0.65 0.63 0.72 -16.39%

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