[KEN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.38%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 74,265 77,467 90,233 90,804 91,082 72,433 61,072 13.88%
PBT 31,911 34,190 40,095 43,691 43,971 35,798 32,161 -0.51%
Tax -8,592 -7,750 -10,929 -11,615 -12,018 -11,813 -8,109 3.92%
NP 23,319 26,440 29,166 32,076 31,953 23,985 24,052 -2.03%
-
NP to SH 25,474 26,440 29,166 32,076 31,953 23,985 24,052 3.89%
-
Tax Rate 26.92% 22.67% 27.26% 26.58% 27.33% 33.00% 25.21% -
Total Cost 50,946 51,027 61,067 58,728 59,129 48,448 37,020 23.65%
-
Net Worth 179,312 204,382 200,938 203,084 199,025 185,127 177,707 0.59%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,379 5,379 5,379 5,379 5,379 4,037 4,037 21.02%
Div Payout % 21.12% 20.34% 18.44% 16.77% 16.83% 16.83% 16.78% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 179,312 204,382 200,938 203,084 199,025 185,127 177,707 0.59%
NOSH 179,312 179,283 179,409 179,720 179,302 179,735 179,502 -0.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 31.40% 34.13% 32.32% 35.32% 35.08% 33.11% 39.38% -
ROE 14.21% 12.94% 14.51% 15.79% 16.05% 12.96% 13.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.42 43.21 50.29 50.53 50.80 40.30 34.02 13.97%
EPS 14.21 14.75 16.26 17.85 17.82 13.34 13.40 3.97%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 2.25 21.07%
NAPS 1.00 1.14 1.12 1.13 1.11 1.03 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 179,720
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.74 40.41 47.06 47.36 47.51 37.78 31.85 13.90%
EPS 13.29 13.79 15.21 16.73 16.67 12.51 12.55 3.88%
DPS 2.81 2.81 2.81 2.81 2.81 2.11 2.11 20.98%
NAPS 0.9353 1.066 1.0481 1.0593 1.0381 0.9656 0.9269 0.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.01 1.02 1.17 1.08 0.995 1.10 1.00 -
P/RPS 2.44 2.36 2.33 2.14 1.96 2.73 2.94 -11.65%
P/EPS 7.11 6.92 7.20 6.05 5.58 8.24 7.46 -3.14%
EY 14.07 14.46 13.89 16.53 17.91 12.13 13.40 3.29%
DY 2.97 2.94 2.56 2.78 3.02 2.04 2.25 20.27%
P/NAPS 1.01 0.89 1.04 0.96 0.90 1.07 1.01 0.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 11/08/15 12/05/15 25/02/15 14/11/14 22/07/14 -
Price 0.98 1.01 0.98 1.22 0.98 1.01 1.00 -
P/RPS 2.37 2.34 1.95 2.41 1.93 2.51 2.94 -13.34%
P/EPS 6.90 6.85 6.03 6.84 5.50 7.57 7.46 -5.05%
EY 14.50 14.60 16.59 14.63 18.18 13.21 13.40 5.38%
DY 3.06 2.97 3.06 2.46 3.06 2.22 2.25 22.68%
P/NAPS 0.98 0.89 0.88 1.08 0.88 0.98 1.01 -1.98%

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