[KENANGA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6405.05%
YoY- -243.31%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 517,604 460,983 394,323 316,419 302,599 279,618 278,082 51.14%
PBT 8,791 -1,169 -9,744 -9,771 6,266 -5,902 -8,119 -
Tax -1,691 -3,624 -1,941 -3,216 -5,371 3,251 878 -
NP 7,100 -4,793 -11,685 -12,987 895 -2,651 -7,241 -
-
NP to SH 6,191 -5,707 -12,519 -13,745 218 -3,233 -838 -
-
Tax Rate 19.24% - - - 85.72% - - -
Total Cost 510,504 465,776 406,008 329,406 301,704 282,269 285,323 47.22%
-
Net Worth 814,070 751,666 779,020 821,786 775,179 787,710 732,926 7.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 65 124 59 124 59 -
Div Payout % - - 0.00% 0.00% 27.33% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 814,070 751,666 779,020 821,786 775,179 787,710 732,926 7.23%
NOSH 731,759 731,759 731,759 731,759 686,000 651,000 595,874 14.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.37% -1.04% -2.96% -4.10% 0.30% -0.95% -2.60% -
ROE 0.76% -0.76% -1.61% -1.67% 0.03% -0.41% -0.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.58 61.33 55.68 43.12 44.11 42.95 46.67 31.65%
EPS 0.84 -0.76 -1.77 -1.87 0.03 -0.50 -0.14 -
DPS 0.00 0.00 0.01 0.02 0.01 0.02 0.01 -
NAPS 1.11 1.00 1.10 1.12 1.13 1.21 1.23 -6.59%
Adjusted Per Share Value based on latest NOSH - 733,738
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.35 62.65 53.59 43.01 41.13 38.00 37.80 51.13%
EPS 0.84 -0.78 -1.70 -1.87 0.03 -0.44 -0.11 -
DPS 0.00 0.00 0.01 0.02 0.01 0.02 0.01 -
NAPS 1.1064 1.0216 1.0588 1.1169 1.0536 1.0706 0.9961 7.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.58 0.605 0.54 0.61 0.70 0.62 -
P/RPS 0.85 0.95 1.09 1.25 1.38 1.63 1.33 -25.74%
P/EPS 71.08 -76.39 -34.22 -28.83 1,919.54 -140.95 -440.86 -
EY 1.41 -1.31 -2.92 -3.47 0.05 -0.71 -0.23 -
DY 0.00 0.00 0.02 0.03 0.01 0.03 0.02 -
P/NAPS 0.54 0.58 0.55 0.48 0.54 0.58 0.50 5.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 28/08/12 -
Price 0.595 0.62 0.56 0.645 0.55 0.58 0.62 -
P/RPS 0.84 1.01 1.01 1.50 1.25 1.35 1.33 -26.32%
P/EPS 70.48 -81.66 -31.68 -34.43 1,730.73 -116.79 -440.86 -
EY 1.42 -1.22 -3.16 -2.90 0.06 -0.86 -0.23 -
DY 0.00 0.00 0.02 0.03 0.02 0.03 0.02 -
P/NAPS 0.54 0.62 0.51 0.58 0.49 0.48 0.50 5.24%

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