[KENANGA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 98.83%
YoY- 98.98%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 174,305 138,656 98,334 67,325 76,359 90,708 101,551 43.30%
PBT 27,946 7,189 12,149 -2,634 -10,213 1,022 -6,844 -
Tax -5,007 -162 -3,094 2,539 2,118 815 3,025 -
NP 22,939 7,027 9,055 -95 -8,095 1,837 -3,819 -
-
NP to SH 22,939 7,027 9,055 -95 -8,095 1,837 -5,327 -
-
Tax Rate 17.92% 2.25% 25.47% - - -79.75% - -
Total Cost 151,366 131,629 89,279 67,420 84,454 88,871 105,370 27.28%
-
Net Worth 698,840 653,118 656,615 710,774 629,841 618,736 620,253 8.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 16,889 16,889 - - 30,113 -
Div Payout % - - 186.53% 0.00% - - 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 698,840 653,118 656,615 710,774 629,841 618,736 620,253 8.26%
NOSH 627,888 597,000 596,380 645,571 576,249 562,999 562,333 7.62%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.16% 5.07% 9.21% -0.14% -10.60% 2.03% -3.76% -
ROE 3.28% 1.08% 1.38% -0.01% -1.29% 0.30% -0.86% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.76 23.23 16.49 10.43 13.25 16.11 18.06 33.15%
EPS 3.65 1.18 1.52 -0.01 -1.40 0.33 -0.95 -
DPS 0.00 0.00 2.83 2.62 0.00 0.00 5.36 -
NAPS 1.113 1.094 1.101 1.101 1.093 1.099 1.103 0.60%
Adjusted Per Share Value based on latest NOSH - 645,571
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.98 19.08 13.53 9.26 10.51 12.48 13.97 43.31%
EPS 3.16 0.97 1.25 -0.01 -1.11 0.25 -0.73 -
DPS 0.00 0.00 2.32 2.32 0.00 0.00 4.14 -
NAPS 0.9616 0.8987 0.9035 0.978 0.8666 0.8514 0.8534 8.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.14 1.02 1.04 0.85 0.69 0.70 1.01 -
P/RPS 4.11 4.39 6.31 8.15 5.21 4.34 5.59 -18.52%
P/EPS 31.20 86.66 68.50 -5,776.17 -49.12 214.53 -106.62 -
EY 3.20 1.15 1.46 -0.02 -2.04 0.47 -0.94 -
DY 0.00 0.00 2.72 3.08 0.00 0.00 5.30 -
P/NAPS 1.02 0.93 0.94 0.77 0.63 0.64 0.92 7.11%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 22/04/04 25/02/04 19/11/03 19/08/03 07/05/03 27/02/03 20/11/02 -
Price 1.09 1.22 1.06 1.01 0.73 0.70 0.87 -
P/RPS 3.93 5.25 6.43 9.68 5.51 4.34 4.82 -12.71%
P/EPS 29.84 103.65 69.81 -6,863.44 -51.97 214.53 -91.84 -
EY 3.35 0.96 1.43 -0.01 -1.92 0.47 -1.09 -
DY 0.00 0.00 2.67 2.59 0.00 0.00 6.16 -
P/NAPS 0.98 1.12 0.96 0.92 0.67 0.64 0.79 15.43%

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