[KENANGA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 39.77%
YoY- 53.77%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 336,534 126,414 105,477 145,916 113,378 103,213 60,148 33.22%
PBT 117,630 31,818 -8,417 41,358 20,632 5,796 -18,561 -
Tax 27,553 -8,790 2,854 -15,868 -4,054 1,158 18,561 6.80%
NP 145,184 23,028 -5,562 25,490 16,577 6,954 0 -
-
NP to SH 142,286 21,564 -6,285 25,490 16,577 6,954 -21,092 -
-
Tax Rate -23.42% 27.63% - 38.37% 19.65% -19.98% - -
Total Cost 191,350 103,386 111,039 120,425 96,801 96,258 60,148 21.26%
-
Net Worth 840,227 608,347 665,852 686,397 684,436 639,249 548,871 7.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 840,227 608,347 665,852 686,397 684,436 639,249 548,871 7.35%
NOSH 613,304 608,347 589,249 616,709 621,649 579,555 479,363 4.19%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 43.14% 18.22% -5.27% 17.47% 14.62% 6.74% 0.00% -
ROE 16.93% 3.54% -0.94% 3.71% 2.42% 1.09% -3.84% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 54.87 20.78 17.90 23.66 18.24 17.81 12.55 27.85%
EPS 23.20 3.47 -1.07 4.13 2.67 1.20 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.00 1.13 1.113 1.101 1.103 1.145 3.03%
Adjusted Per Share Value based on latest NOSH - 624,874
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.31 17.39 14.51 20.08 15.60 14.20 8.28 33.21%
EPS 19.58 2.97 -0.86 3.51 2.28 0.96 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1561 0.8371 0.9162 0.9445 0.9418 0.8796 0.7552 7.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.03 0.58 0.54 0.82 1.04 1.01 0.99 -
P/RPS 1.88 2.79 3.02 3.47 5.70 5.67 7.89 -21.25%
P/EPS 4.44 16.36 -50.63 19.84 39.00 84.17 -22.50 -
EY 22.52 6.11 -1.98 5.04 2.56 1.19 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.48 0.74 0.94 0.92 0.86 -2.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 30/11/06 16/11/05 29/11/04 19/11/03 20/11/02 13/11/01 -
Price 1.00 0.71 0.52 0.81 1.06 0.87 1.03 -
P/RPS 1.82 3.42 2.90 3.42 5.81 4.89 8.21 -22.19%
P/EPS 4.31 20.03 -48.75 19.60 39.75 72.50 -23.41 -
EY 23.20 4.99 -2.05 5.10 2.52 1.38 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.46 0.73 0.96 0.79 0.90 -3.42%

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