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

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -22.23%
YoY- -54.69%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN'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 66,178 59,300 56,474 42,528 40,630 49,395 71,182 -4.73%
PBT 9,491 9,875 9,465 9,357 11,731 13,551 17,646 -33.83%
Tax -2,613 -2,689 -3,171 -3,113 -3,702 -4,183 -5,396 -38.30%
NP 6,878 7,186 6,294 6,244 8,029 9,368 12,250 -31.91%
-
NP to SH 6,878 7,186 6,294 6,244 8,029 9,368 12,250 -31.91%
-
Tax Rate 27.53% 27.23% 33.50% 33.27% 31.56% 30.87% 30.58% -
Total Cost 59,300 52,114 50,180 36,284 32,601 40,027 58,932 0.41%
-
Net Worth 90,317 60,142 86,572 82,984 82,799 79,939 60,000 31.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,007 3,007 1,998 1,998 1,998 1,998 999 108.33%
Div Payout % 43.72% 41.85% 31.75% 32.01% 24.89% 21.33% 8.16% -
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 90,317 60,142 86,572 82,984 82,799 79,939 60,000 31.31%
NOSH 60,211 60,142 60,119 59,274 59,999 39,969 20,000 108.35%
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 10.39% 12.12% 11.14% 14.68% 19.76% 18.97% 17.21% -
ROE 7.62% 11.95% 7.27% 7.52% 9.70% 11.72% 20.42% -
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 109.91 98.60 93.94 71.75 67.72 123.58 355.91 -54.27%
EPS 11.42 11.95 10.47 10.53 13.38 23.44 61.25 -67.32%
DPS 5.00 5.00 3.32 3.37 3.33 5.00 5.00 0.00%
NAPS 1.50 1.00 1.44 1.40 1.38 2.00 3.00 -36.97%
Adjusted Per Share Value based on latest NOSH - 59,274
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.52 30.93 29.46 22.18 21.19 25.76 37.13 -4.73%
EPS 3.59 3.75 3.28 3.26 4.19 4.89 6.39 -31.88%
DPS 1.57 1.57 1.04 1.04 1.04 1.04 0.52 108.75%
NAPS 0.4711 0.3137 0.4516 0.4328 0.4319 0.417 0.313 31.30%
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 1.23 1.18 1.15 1.10 0.89 0.98 1.52 -
P/RPS 1.12 1.20 1.22 1.53 1.31 0.79 0.43 89.19%
P/EPS 10.77 9.88 10.98 10.44 6.65 4.18 2.48 165.94%
EY 9.29 10.13 9.10 9.58 15.04 23.92 40.30 -62.37%
DY 4.07 4.24 2.89 3.07 3.74 5.10 3.29 15.22%
P/NAPS 0.82 1.18 0.80 0.79 0.64 0.49 0.51 37.20%
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 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 -
Price 1.24 1.26 1.22 1.27 0.90 0.98 1.02 -
P/RPS 1.13 1.28 1.30 1.77 1.33 0.79 0.29 147.41%
P/EPS 10.86 10.55 11.65 12.06 6.73 4.18 1.67 248.00%
EY 9.21 9.48 8.58 8.29 14.87 23.92 60.05 -71.31%
DY 4.03 3.97 2.72 2.65 3.70 5.10 4.90 -12.20%
P/NAPS 0.83 1.26 0.85 0.91 0.65 0.49 0.34 81.20%

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