[KENANGA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
05-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 106.74%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 460,983 394,323 316,419 302,599 279,618 278,082 279,547 39.53%
PBT -1,169 -9,744 -9,771 6,266 -5,902 -8,119 11,925 -
Tax -3,624 -1,941 -3,216 -5,371 3,251 878 -2,651 23.15%
NP -4,793 -11,685 -12,987 895 -2,651 -7,241 9,274 -
-
NP to SH -5,707 -12,519 -13,745 218 -3,233 -838 9,591 -
-
Tax Rate - - - 85.72% - - 22.23% -
Total Cost 465,776 406,008 329,406 301,704 282,269 285,323 270,273 43.69%
-
Net Worth 751,666 779,020 821,786 775,179 787,710 732,926 757,888 -0.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 65 124 59 124 59 - -
Div Payout % - 0.00% 0.00% 27.33% 0.00% 0.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 751,666 779,020 821,786 775,179 787,710 732,926 757,888 -0.54%
NOSH 731,759 731,759 731,759 686,000 651,000 595,874 611,200 12.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.04% -2.96% -4.10% 0.30% -0.95% -2.60% 3.32% -
ROE -0.76% -1.61% -1.67% 0.03% -0.41% -0.11% 1.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.33 55.68 43.12 44.11 42.95 46.67 45.74 21.57%
EPS -0.76 -1.77 -1.87 0.03 -0.50 -0.14 1.57 -
DPS 0.00 0.01 0.02 0.01 0.02 0.01 0.00 -
NAPS 1.00 1.10 1.12 1.13 1.21 1.23 1.24 -13.34%
Adjusted Per Share Value based on latest NOSH - 686,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.43 54.26 43.54 41.64 38.47 38.26 38.46 39.54%
EPS -0.79 -1.72 -1.89 0.03 -0.44 -0.12 1.32 -
DPS 0.00 0.01 0.02 0.01 0.02 0.01 0.00 -
NAPS 1.0343 1.0719 1.1307 1.0666 1.0839 1.0085 1.0428 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.58 0.605 0.54 0.61 0.70 0.62 0.60 -
P/RPS 0.95 1.09 1.25 1.38 1.63 1.33 1.31 -19.26%
P/EPS -76.39 -34.22 -28.83 1,919.54 -140.95 -440.86 38.24 -
EY -1.31 -2.92 -3.47 0.05 -0.71 -0.23 2.62 -
DY 0.00 0.02 0.03 0.01 0.03 0.02 0.00 -
P/NAPS 0.58 0.55 0.48 0.54 0.58 0.50 0.48 13.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 28/08/12 31/05/12 -
Price 0.62 0.56 0.645 0.55 0.58 0.62 0.61 -
P/RPS 1.01 1.01 1.50 1.25 1.35 1.33 1.33 -16.74%
P/EPS -81.66 -31.68 -34.43 1,730.73 -116.79 -440.86 38.87 -
EY -1.22 -3.16 -2.90 0.06 -0.86 -0.23 2.57 -
DY 0.00 0.02 0.03 0.02 0.03 0.02 0.00 -
P/NAPS 0.62 0.51 0.58 0.49 0.48 0.50 0.49 16.96%

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