[KEN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 20.52%
YoY- 20.97%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 71,182 92,881 100,686 96,512 77,809 63,250 58,138 14.43%
PBT 17,646 19,549 18,775 16,914 14,577 12,572 12,845 23.55%
Tax -5,396 -5,767 -6,322 -6,225 -5,708 -5,151 -4,038 21.29%
NP 12,250 13,782 12,453 10,689 8,869 7,421 8,807 24.58%
-
NP to SH 12,250 13,782 12,453 10,689 8,869 7,421 8,807 24.58%
-
Tax Rate 30.58% 29.50% 33.67% 36.80% 39.16% 40.97% 31.44% -
Total Cost 58,932 79,099 88,233 85,823 68,940 55,829 49,331 12.57%
-
Net Worth 60,000 59,981 63,577 61,785 57,399 53,772 51,549 10.64%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 999 999 999 999 9 9 9 2203.05%
Div Payout % 8.16% 7.25% 8.03% 9.35% 0.11% 0.13% 0.11% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 60,000 59,981 63,577 61,785 57,399 53,772 51,549 10.64%
NOSH 20,000 19,993 19,992 19,995 19,999 19,989 19,980 0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 17.21% 14.84% 12.37% 11.08% 11.40% 11.73% 15.15% -
ROE 20.42% 22.98% 19.59% 17.30% 15.45% 13.80% 17.08% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 355.91 464.55 503.61 482.68 389.05 316.41 290.97 14.36%
EPS 61.25 68.93 62.29 53.46 44.35 37.12 44.08 24.49%
DPS 5.00 5.00 5.00 5.00 0.05 0.05 0.05 2048.40%
NAPS 3.00 3.00 3.18 3.09 2.87 2.69 2.58 10.56%
Adjusted Per Share Value based on latest NOSH - 19,995
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 37.13 48.45 52.52 50.34 40.58 32.99 30.32 14.44%
EPS 6.39 7.19 6.50 5.58 4.63 3.87 4.59 24.65%
DPS 0.52 0.52 0.52 0.52 0.01 0.01 0.01 1289.81%
NAPS 0.313 0.3129 0.3316 0.3223 0.2994 0.2805 0.2689 10.64%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.52 1.81 1.77 1.44 1.00 0.96 1.08 -
P/RPS 0.43 0.39 0.35 0.30 0.26 0.30 0.37 10.52%
P/EPS 2.48 2.63 2.84 2.69 2.26 2.59 2.45 0.81%
EY 40.30 38.08 35.19 37.12 44.35 38.67 40.81 -0.83%
DY 3.29 2.76 2.82 3.47 0.05 0.05 0.05 1525.71%
P/NAPS 0.51 0.60 0.56 0.47 0.35 0.36 0.42 13.80%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 22/08/02 17/05/02 20/02/02 08/11/01 08/08/01 15/05/01 -
Price 1.02 1.78 2.06 1.53 1.12 1.16 1.00 -
P/RPS 0.29 0.38 0.41 0.32 0.29 0.37 0.34 -10.05%
P/EPS 1.67 2.58 3.31 2.86 2.53 3.12 2.27 -18.49%
EY 60.05 38.73 30.24 34.94 39.59 32.00 44.08 22.86%
DY 4.90 2.81 2.43 3.27 0.04 0.04 0.05 2019.69%
P/NAPS 0.34 0.59 0.65 0.50 0.39 0.43 0.39 -8.73%

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