[KEN] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -49.82%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 51,608 33,524 14,652 64,282 104,562 92,816 70,873 -5.14%
PBT 20,752 9,948 2,880 35,917 62,866 36,945 30,905 -6.41%
Tax -5,639 -1,288 -636 -11,856 -14,914 -9,219 -8,697 -6.96%
NP 15,113 8,660 2,244 24,061 47,952 27,726 22,208 -6.20%
-
NP to SH 15,113 8,660 2,244 24,063 47,952 27,726 22,208 -6.20%
-
Tax Rate 27.17% 12.95% 22.08% 33.01% 23.72% 24.95% 28.14% -
Total Cost 36,495 24,864 12,408 40,221 56,610 65,090 48,665 -4.67%
-
Net Worth 344,327 329,980 319,219 319,219 297,701 254,644 215,263 8.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 2,690 4,483 4,483 5,381 -
Div Payout % - - - 11.18% 9.35% 16.17% 24.23% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 344,327 329,980 319,219 319,219 297,701 254,644 215,263 8.13%
NOSH 191,720 191,720 191,720 191,720 191,720 179,327 179,386 1.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 29.28% 25.83% 15.32% 37.43% 45.86% 29.87% 31.33% -
ROE 4.39% 2.62% 0.70% 7.54% 16.11% 10.89% 10.32% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.78 18.69 8.17 35.84 58.30 51.76 39.51 -5.13%
EPS 8.43 4.83 1.25 13.42 26.74 15.46 12.38 -6.19%
DPS 0.00 0.00 0.00 1.50 2.50 2.50 3.00 -
NAPS 1.92 1.84 1.78 1.78 1.66 1.42 1.20 8.14%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.92 17.49 7.64 33.53 54.54 48.41 36.97 -5.14%
EPS 7.88 4.52 1.17 12.55 25.01 14.46 11.58 -6.20%
DPS 0.00 0.00 0.00 1.40 2.34 2.34 2.81 -
NAPS 1.796 1.7212 1.665 1.665 1.5528 1.3282 1.1228 8.13%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.58 0.60 0.585 0.63 0.92 0.85 1.01 -
P/RPS 2.02 3.21 7.16 1.76 1.58 1.64 2.56 -3.86%
P/EPS 6.88 12.43 46.75 4.70 3.44 5.50 8.16 -2.80%
EY 14.53 8.05 2.14 21.30 29.06 18.19 12.26 2.86%
DY 0.00 0.00 0.00 2.38 2.72 2.94 2.97 -
P/NAPS 0.30 0.33 0.33 0.35 0.55 0.60 0.84 -15.75%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/02/21 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 -
Price 0.56 0.54 0.53 0.68 0.92 0.92 0.98 -
P/RPS 1.95 2.89 6.49 1.90 1.58 1.78 2.48 -3.92%
P/EPS 6.65 11.18 42.36 5.07 3.44 5.95 7.92 -2.86%
EY 15.05 8.94 2.36 19.73 29.06 16.81 12.63 2.96%
DY 0.00 0.00 0.00 2.21 2.72 2.72 3.06 -
P/NAPS 0.29 0.29 0.30 0.38 0.55 0.65 0.82 -15.89%

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