[KEN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.06%
YoY- -34.74%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,195 38,358 34,457 30,359 39,129 40,161 47,217 -24.08%
PBT 11,916 9,694 7,495 7,888 8,613 9,908 10,846 6.45%
Tax -2,048 -2,277 -2,050 -2,054 -2,336 -1,896 -2,342 -8.53%
NP 9,868 7,417 5,445 5,834 6,277 8,012 8,504 10.39%
-
NP to SH 9,868 7,417 5,445 5,834 6,277 8,012 8,504 10.39%
-
Tax Rate 17.19% 23.49% 27.35% 26.04% 27.12% 19.14% 21.59% -
Total Cost 21,327 30,941 29,012 24,525 32,852 32,149 38,713 -32.72%
-
Net Worth 119,084 114,447 109,209 114,440 114,229 111,661 111,460 4.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,750 3,839 3,839 3,839 3,839 5,755 5,755 -24.78%
Div Payout % 38.01% 51.77% 70.52% 65.82% 61.17% 71.84% 67.69% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 119,084 114,447 109,209 114,440 114,229 111,661 111,460 4.49%
NOSH 93,767 93,809 94,146 96,168 95,991 95,436 96,086 -1.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.63% 19.34% 15.80% 19.22% 16.04% 19.95% 18.01% -
ROE 8.29% 6.48% 4.99% 5.10% 5.50% 7.18% 7.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.27 40.89 36.60 31.57 40.76 42.08 49.14 -22.84%
EPS 10.52 7.91 5.78 6.07 6.54 8.40 8.85 12.17%
DPS 4.00 4.09 4.08 4.00 4.00 6.00 6.00 -23.62%
NAPS 1.27 1.22 1.16 1.19 1.19 1.17 1.16 6.20%
Adjusted Per Share Value based on latest NOSH - 96,168
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.27 20.01 17.97 15.84 20.41 20.95 24.63 -24.09%
EPS 5.15 3.87 2.84 3.04 3.27 4.18 4.44 10.36%
DPS 1.96 2.00 2.00 2.00 2.00 3.00 3.00 -24.64%
NAPS 0.6211 0.597 0.5696 0.5969 0.5958 0.5824 0.5814 4.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.75 0.75 0.69 0.75 0.69 0.77 -
P/RPS 2.25 1.83 2.05 2.19 1.84 1.64 1.57 27.02%
P/EPS 7.13 9.49 12.97 11.37 11.47 8.22 8.70 -12.39%
EY 14.03 10.54 7.71 8.79 8.72 12.17 11.49 14.20%
DY 5.33 5.46 5.44 5.80 5.33 8.70 7.79 -22.29%
P/NAPS 0.59 0.61 0.65 0.58 0.63 0.59 0.66 -7.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 27/07/09 27/04/09 19/02/09 20/11/08 15/08/08 -
Price 0.75 0.71 0.75 0.75 0.66 0.63 0.79 -
P/RPS 2.25 1.74 2.05 2.38 1.62 1.50 1.61 24.92%
P/EPS 7.13 8.98 12.97 12.36 10.09 7.50 8.93 -13.89%
EY 14.03 11.14 7.71 8.09 9.91 13.33 11.20 16.15%
DY 5.33 5.76 5.44 5.33 6.06 9.52 7.59 -20.94%
P/NAPS 0.59 0.58 0.65 0.63 0.55 0.54 0.68 -9.00%

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