[KEN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.5%
YoY- 41.4%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 49,395 71,182 92,881 100,686 96,512 77,809 63,250 -15.15%
PBT 13,551 17,646 19,549 18,775 16,914 14,577 12,572 5.11%
Tax -4,183 -5,396 -5,767 -6,322 -6,225 -5,708 -5,151 -12.92%
NP 9,368 12,250 13,782 12,453 10,689 8,869 7,421 16.75%
-
NP to SH 9,368 12,250 13,782 12,453 10,689 8,869 7,421 16.75%
-
Tax Rate 30.87% 30.58% 29.50% 33.67% 36.80% 39.16% 40.97% -
Total Cost 40,027 58,932 79,099 88,233 85,823 68,940 55,829 -19.84%
-
Net Worth 79,939 60,000 59,981 63,577 61,785 57,399 53,772 30.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,998 999 999 999 999 9 9 3530.45%
Div Payout % 21.33% 8.16% 7.25% 8.03% 9.35% 0.11% 0.13% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 79,939 60,000 59,981 63,577 61,785 57,399 53,772 30.16%
NOSH 39,969 20,000 19,993 19,992 19,995 19,999 19,989 58.51%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.97% 17.21% 14.84% 12.37% 11.08% 11.40% 11.73% -
ROE 11.72% 20.42% 22.98% 19.59% 17.30% 15.45% 13.80% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.58 355.91 464.55 503.61 482.68 389.05 316.41 -46.47%
EPS 23.44 61.25 68.93 62.29 53.46 44.35 37.12 -26.33%
DPS 5.00 5.00 5.00 5.00 5.00 0.05 0.05 2036.43%
NAPS 2.00 3.00 3.00 3.18 3.09 2.87 2.69 -17.88%
Adjusted Per Share Value based on latest NOSH - 19,992
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.76 37.13 48.45 52.52 50.34 40.58 32.99 -15.16%
EPS 4.89 6.39 7.19 6.50 5.58 4.63 3.87 16.82%
DPS 1.04 0.52 0.52 0.52 0.52 0.01 0.01 2092.88%
NAPS 0.417 0.313 0.3129 0.3316 0.3223 0.2994 0.2805 30.16%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.52 1.81 1.77 1.44 1.00 0.96 -
P/RPS 0.79 0.43 0.39 0.35 0.30 0.26 0.30 90.35%
P/EPS 4.18 2.48 2.63 2.84 2.69 2.26 2.59 37.46%
EY 23.92 40.30 38.08 35.19 37.12 44.35 38.67 -27.33%
DY 5.10 3.29 2.76 2.82 3.47 0.05 0.05 2064.75%
P/NAPS 0.49 0.51 0.60 0.56 0.47 0.35 0.36 22.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 08/11/01 08/08/01 -
Price 0.98 1.02 1.78 2.06 1.53 1.12 1.16 -
P/RPS 0.79 0.29 0.38 0.41 0.32 0.29 0.37 65.58%
P/EPS 4.18 1.67 2.58 3.31 2.86 2.53 3.12 21.46%
EY 23.92 60.05 38.73 30.24 34.94 39.59 32.00 -17.59%
DY 5.10 4.90 2.81 2.43 3.27 0.04 0.04 2410.95%
P/NAPS 0.49 0.34 0.59 0.65 0.50 0.39 0.43 9.07%

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