[KENANGA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 208.48%
YoY- 2739.91%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 580,364 551,196 548,448 517,604 460,983 394,323 316,419 49.78%
PBT 52,821 32,488 26,876 8,791 -1,169 -9,744 -9,771 -
Tax -9,544 -7,006 -4,982 -1,691 -3,624 -1,941 -3,216 106.37%
NP 43,277 25,482 21,894 7,100 -4,793 -11,685 -12,987 -
-
NP to SH 42,573 24,743 21,037 6,191 -5,707 -12,519 -13,745 -
-
Tax Rate 18.07% 21.56% 18.54% 19.24% - - - -
Total Cost 537,087 525,714 526,554 510,504 465,776 406,008 329,406 38.48%
-
Net Worth 848,840 812,253 812,253 814,070 751,666 779,020 821,786 2.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 65 124 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 848,840 812,253 812,253 814,070 751,666 779,020 821,786 2.18%
NOSH 731,759 731,759 731,759 731,759 731,759 731,759 731,759 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.46% 4.62% 3.99% 1.37% -1.04% -2.96% -4.10% -
ROE 5.02% 3.05% 2.59% 0.76% -0.76% -1.61% -1.67% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.31 75.32 74.95 70.58 61.33 55.68 43.12 50.06%
EPS 5.82 3.38 2.87 0.84 -0.76 -1.77 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
NAPS 1.16 1.11 1.11 1.11 1.00 1.10 1.12 2.36%
Adjusted Per Share Value based on latest NOSH - 733,397
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.86 75.84 75.46 71.22 63.43 54.26 43.54 49.78%
EPS 5.86 3.40 2.89 0.85 -0.79 -1.72 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
NAPS 1.168 1.1176 1.1176 1.1201 1.0343 1.0719 1.1307 2.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.71 0.76 0.64 0.60 0.58 0.605 0.54 -
P/RPS 0.90 1.01 0.85 0.85 0.95 1.09 1.25 -19.65%
P/EPS 12.20 22.48 22.26 71.08 -76.39 -34.22 -28.83 -
EY 8.19 4.45 4.49 1.41 -1.31 -2.92 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.61 0.68 0.58 0.54 0.58 0.55 0.48 17.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.595 0.74 0.79 0.595 0.62 0.56 0.645 -
P/RPS 0.75 0.98 1.05 0.84 1.01 1.01 1.50 -36.97%
P/EPS 10.23 21.89 27.48 70.48 -81.66 -31.68 -34.43 -
EY 9.78 4.57 3.64 1.42 -1.22 -3.16 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.51 0.67 0.71 0.54 0.62 0.51 0.58 -8.20%

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