[KENANGA] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
05-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -97.22%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 562,988 595,161 517,604 302,599 276,907 296,341 247,689 14.65%
PBT 18,223 41,767 8,791 6,266 15,537 -50,630 30,635 -8.28%
Tax -5,762 -11,444 -1,691 -5,370 -3,196 5,347 -13,480 -13.20%
NP 12,461 30,323 7,100 896 12,341 -45,283 17,155 -5.18%
-
NP to SH 11,304 29,506 6,191 220 7,901 -53,301 16,169 -5.78%
-
Tax Rate 31.62% 27.40% 19.24% 85.70% 20.57% - 44.00% -
Total Cost 550,527 564,838 510,504 301,703 264,566 341,624 230,534 15.60%
-
Net Worth 857,480 856,625 808,471 621,500 764,769 747,439 827,106 0.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,266 - - - - - 6,218 2.62%
Div Payout % 64.29% - - - - - 38.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 857,480 856,625 808,471 621,500 764,769 747,439 827,106 0.60%
NOSH 726,678 732,158 731,759 550,000 616,749 612,655 621,884 2.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.21% 5.09% 1.37% 0.30% 4.46% -15.28% 6.93% -
ROE 1.32% 3.44% 0.77% 0.04% 1.03% -7.13% 1.95% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.47 81.29 71.07 55.02 44.90 48.37 39.83 11.72%
EPS 1.56 4.03 0.85 0.04 1.29 -8.70 2.60 -8.15%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.18 1.17 1.11 1.13 1.24 1.22 1.33 -1.97%
Adjusted Per Share Value based on latest NOSH - 686,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.46 81.89 71.22 41.64 38.10 40.78 34.08 14.65%
EPS 1.56 4.06 0.85 0.03 1.09 -7.33 2.22 -5.70%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.86 2.54%
NAPS 1.1799 1.1787 1.1124 0.8552 1.0523 1.0284 1.1381 0.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.535 0.60 0.60 0.61 0.64 0.71 0.64 -
P/RPS 0.69 0.74 0.84 1.11 1.43 1.47 1.61 -13.16%
P/EPS 34.39 14.89 70.59 1,525.00 49.96 -8.16 24.62 5.72%
EY 2.91 6.72 1.42 0.07 2.00 -12.25 4.06 -5.39%
DY 1.87 0.00 0.00 0.00 0.00 0.00 1.56 3.06%
P/NAPS 0.45 0.51 0.54 0.54 0.52 0.58 0.48 -1.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 27/02/14 05/03/13 29/02/12 28/02/11 24/02/10 -
Price 0.50 0.64 0.595 0.55 0.67 0.70 0.90 -
P/RPS 0.65 0.79 0.84 1.00 1.49 1.45 2.26 -18.74%
P/EPS 32.14 15.88 70.00 1,375.00 52.30 -8.05 34.62 -1.23%
EY 3.11 6.30 1.43 0.07 1.91 -12.43 2.89 1.22%
DY 2.00 0.00 0.00 0.00 0.00 0.00 1.11 10.30%
P/NAPS 0.42 0.55 0.54 0.49 0.54 0.57 0.68 -7.71%

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