[KENANGA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9208.43%
YoY- 138.36%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,414 105,477 145,916 113,378 103,213 60,148 147,824 -2.57%
PBT 31,818 -8,417 41,358 20,632 5,796 -18,561 102,921 -17.76%
Tax -8,790 2,854 -15,868 -4,054 1,158 18,561 -33,286 -19.89%
NP 23,028 -5,562 25,490 16,577 6,954 0 69,634 -16.83%
-
NP to SH 21,564 -6,285 25,490 16,577 6,954 -21,092 69,634 -17.73%
-
Tax Rate 27.63% - 38.37% 19.65% -19.98% - 32.34% -
Total Cost 103,386 111,039 120,425 96,801 96,258 60,148 78,189 4.76%
-
Net Worth 608,347 665,852 686,397 684,436 639,249 548,871 622,170 -0.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 608,347 665,852 686,397 684,436 639,249 548,871 622,170 -0.37%
NOSH 608,347 589,249 616,709 621,649 579,555 479,363 454,139 4.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.22% -5.27% 17.47% 14.62% 6.74% 0.00% 47.11% -
ROE 3.54% -0.94% 3.71% 2.42% 1.09% -3.84% 11.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.78 17.90 23.66 18.24 17.81 12.55 32.55 -7.20%
EPS 3.47 -1.07 4.13 2.67 1.20 -4.40 15.33 -21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 1.113 1.101 1.103 1.145 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 596,380
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.39 14.51 20.08 15.60 14.20 8.28 20.34 -2.57%
EPS 2.97 -0.86 3.51 2.28 0.96 -2.90 9.58 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8371 0.9162 0.9445 0.9418 0.8796 0.7552 0.8561 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.58 0.54 0.82 1.04 1.01 0.99 1.58 -
P/RPS 2.79 3.02 3.47 5.70 5.67 7.89 4.85 -8.79%
P/EPS 16.36 -50.63 19.84 39.00 84.17 -22.50 10.30 8.01%
EY 6.11 -1.98 5.04 2.56 1.19 -4.44 9.70 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.74 0.94 0.92 0.86 1.15 -10.77%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 16/11/05 29/11/04 19/11/03 20/11/02 13/11/01 28/11/00 -
Price 0.71 0.52 0.81 1.06 0.87 1.03 1.50 -
P/RPS 3.42 2.90 3.42 5.81 4.89 8.21 4.61 -4.85%
P/EPS 20.03 -48.75 19.60 39.75 72.50 -23.41 9.78 12.68%
EY 4.99 -2.05 5.10 2.52 1.38 -4.27 10.22 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.46 0.73 0.96 0.79 0.90 1.09 -6.89%

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