[KEN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -23.53%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,474 42,528 40,630 49,395 71,182 92,881 100,686 -31.96%
PBT 9,465 9,357 11,731 13,551 17,646 19,549 18,775 -36.63%
Tax -3,171 -3,113 -3,702 -4,183 -5,396 -5,767 -6,322 -36.84%
NP 6,294 6,244 8,029 9,368 12,250 13,782 12,453 -36.52%
-
NP to SH 6,294 6,244 8,029 9,368 12,250 13,782 12,453 -36.52%
-
Tax Rate 33.50% 33.27% 31.56% 30.87% 30.58% 29.50% 33.67% -
Total Cost 50,180 36,284 32,601 40,027 58,932 79,099 88,233 -31.33%
-
Net Worth 86,572 82,984 82,799 79,939 60,000 59,981 63,577 22.82%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,998 1,998 1,998 1,998 999 999 999 58.67%
Div Payout % 31.75% 32.01% 24.89% 21.33% 8.16% 7.25% 8.03% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 86,572 82,984 82,799 79,939 60,000 59,981 63,577 22.82%
NOSH 60,119 59,274 59,999 39,969 20,000 19,993 19,992 108.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.14% 14.68% 19.76% 18.97% 17.21% 14.84% 12.37% -
ROE 7.27% 7.52% 9.70% 11.72% 20.42% 22.98% 19.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 93.94 71.75 67.72 123.58 355.91 464.55 503.61 -67.32%
EPS 10.47 10.53 13.38 23.44 61.25 68.93 62.29 -69.51%
DPS 3.32 3.37 3.33 5.00 5.00 5.00 5.00 -23.87%
NAPS 1.44 1.40 1.38 2.00 3.00 3.00 3.18 -41.00%
Adjusted Per Share Value based on latest NOSH - 39,969
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.46 22.18 21.19 25.76 37.13 48.45 52.52 -31.96%
EPS 3.28 3.26 4.19 4.89 6.39 7.19 6.50 -36.59%
DPS 1.04 1.04 1.04 1.04 0.52 0.52 0.52 58.67%
NAPS 0.4516 0.4328 0.4319 0.417 0.313 0.3129 0.3316 22.84%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.10 0.89 0.98 1.52 1.81 1.77 -
P/RPS 1.22 1.53 1.31 0.79 0.43 0.39 0.35 129.71%
P/EPS 10.98 10.44 6.65 4.18 2.48 2.63 2.84 146.13%
EY 9.10 9.58 15.04 23.92 40.30 38.08 35.19 -59.37%
DY 2.89 3.07 3.74 5.10 3.29 2.76 2.82 1.64%
P/NAPS 0.80 0.79 0.64 0.49 0.51 0.60 0.56 26.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 -
Price 1.22 1.27 0.90 0.98 1.02 1.78 2.06 -
P/RPS 1.30 1.77 1.33 0.79 0.29 0.38 0.41 115.67%
P/EPS 11.65 12.06 6.73 4.18 1.67 2.58 3.31 131.20%
EY 8.58 8.29 14.87 23.92 60.05 38.73 30.24 -56.78%
DY 2.72 2.65 3.70 5.10 4.90 2.81 2.43 7.79%
P/NAPS 0.85 0.91 0.65 0.49 0.34 0.59 0.65 19.56%

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