[KENANGA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -285.8%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 394,323 316,419 302,599 279,618 278,082 279,547 276,907 26.60%
PBT -9,744 -9,771 6,266 -5,902 -8,119 11,925 15,536 -
Tax -1,941 -3,216 -5,371 3,251 878 -2,651 -3,196 -28.30%
NP -11,685 -12,987 895 -2,651 -7,241 9,274 12,340 -
-
NP to SH -12,519 -13,745 218 -3,233 -838 9,591 7,900 -
-
Tax Rate - - 85.72% - - 22.23% 20.57% -
Total Cost 406,008 329,406 301,704 282,269 285,323 270,273 264,567 33.07%
-
Net Worth 779,020 821,786 775,179 787,710 732,926 757,888 672,499 10.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 65 124 59 124 59 - - -
Div Payout % 0.00% 0.00% 27.33% 0.00% 0.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 779,020 821,786 775,179 787,710 732,926 757,888 672,499 10.30%
NOSH 731,759 731,759 686,000 651,000 595,874 611,200 672,499 5.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.96% -4.10% 0.30% -0.95% -2.60% 3.32% 4.46% -
ROE -1.61% -1.67% 0.03% -0.41% -0.11% 1.27% 1.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.68 43.12 44.11 42.95 46.67 45.74 41.18 22.29%
EPS -1.77 -1.87 0.03 -0.50 -0.14 1.57 1.17 -
DPS 0.01 0.02 0.01 0.02 0.01 0.00 0.00 -
NAPS 1.10 1.12 1.13 1.21 1.23 1.24 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 651,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.26 43.54 41.64 38.47 38.26 38.46 38.10 26.60%
EPS -1.72 -1.89 0.03 -0.44 -0.12 1.32 1.09 -
DPS 0.01 0.02 0.01 0.02 0.01 0.00 0.00 -
NAPS 1.0719 1.1307 1.0666 1.0839 1.0085 1.0428 0.9253 10.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.605 0.54 0.61 0.70 0.62 0.60 0.64 -
P/RPS 1.09 1.25 1.38 1.63 1.33 1.31 1.55 -20.93%
P/EPS -34.22 -28.83 1,919.54 -140.95 -440.86 38.24 54.48 -
EY -2.92 -3.47 0.05 -0.71 -0.23 2.62 1.84 -
DY 0.02 0.03 0.01 0.03 0.02 0.00 0.00 -
P/NAPS 0.55 0.48 0.54 0.58 0.50 0.48 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 05/03/13 30/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.56 0.645 0.55 0.58 0.62 0.61 0.67 -
P/RPS 1.01 1.50 1.25 1.35 1.33 1.33 1.63 -27.33%
P/EPS -31.68 -34.43 1,730.73 -116.79 -440.86 38.87 57.03 -
EY -3.16 -2.90 0.06 -0.86 -0.23 2.57 1.75 -
DY 0.02 0.03 0.02 0.03 0.02 0.00 0.00 -
P/NAPS 0.51 0.58 0.49 0.48 0.50 0.49 0.67 -16.64%

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