[KEN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.12%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 42,528 40,630 49,395 71,182 92,881 100,686 96,512 -42.18%
PBT 9,357 11,731 13,551 17,646 19,549 18,775 16,914 -32.68%
Tax -3,113 -3,702 -4,183 -5,396 -5,767 -6,322 -6,225 -37.07%
NP 6,244 8,029 9,368 12,250 13,782 12,453 10,689 -30.18%
-
NP to SH 6,244 8,029 9,368 12,250 13,782 12,453 10,689 -30.18%
-
Tax Rate 33.27% 31.56% 30.87% 30.58% 29.50% 33.67% 36.80% -
Total Cost 36,284 32,601 40,027 58,932 79,099 88,233 85,823 -43.75%
-
Net Worth 82,984 82,799 79,939 60,000 59,981 63,577 61,785 21.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,998 1,998 1,998 999 999 999 999 58.94%
Div Payout % 32.01% 24.89% 21.33% 8.16% 7.25% 8.03% 9.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,984 82,799 79,939 60,000 59,981 63,577 61,785 21.79%
NOSH 59,274 59,999 39,969 20,000 19,993 19,992 19,995 106.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.68% 19.76% 18.97% 17.21% 14.84% 12.37% 11.08% -
ROE 7.52% 9.70% 11.72% 20.42% 22.98% 19.59% 17.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 71.75 67.72 123.58 355.91 464.55 503.61 482.68 -72.03%
EPS 10.53 13.38 23.44 61.25 68.93 62.29 53.46 -66.24%
DPS 3.37 3.33 5.00 5.00 5.00 5.00 5.00 -23.18%
NAPS 1.40 1.38 2.00 3.00 3.00 3.18 3.09 -41.09%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 22.18 21.19 25.76 37.13 48.45 52.52 50.34 -42.18%
EPS 3.26 4.19 4.89 6.39 7.19 6.50 5.58 -30.18%
DPS 1.04 1.04 1.04 0.52 0.52 0.52 0.52 58.94%
NAPS 0.4328 0.4319 0.417 0.313 0.3129 0.3316 0.3223 21.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 0.89 0.98 1.52 1.81 1.77 1.44 -
P/RPS 1.53 1.31 0.79 0.43 0.39 0.35 0.30 197.17%
P/EPS 10.44 6.65 4.18 2.48 2.63 2.84 2.69 147.57%
EY 9.58 15.04 23.92 40.30 38.08 35.19 37.12 -59.56%
DY 3.07 3.74 5.10 3.29 2.76 2.82 3.47 -7.86%
P/NAPS 0.79 0.64 0.49 0.51 0.60 0.56 0.47 41.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 -
Price 1.27 0.90 0.98 1.02 1.78 2.06 1.53 -
P/RPS 1.77 1.33 0.79 0.29 0.38 0.41 0.32 213.74%
P/EPS 12.06 6.73 4.18 1.67 2.58 3.31 2.86 161.69%
EY 8.29 14.87 23.92 60.05 38.73 30.24 34.94 -61.77%
DY 2.65 3.70 5.10 4.90 2.81 2.43 3.27 -13.11%
P/NAPS 0.91 0.65 0.49 0.34 0.59 0.65 0.50 49.23%

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