[KENANGA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 51.12%
YoY- 448.2%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 312,073 136,131 97,834 139,819 138,656 90,710 69,254 28.50%
PBT 134,058 45,187 -38,601 53,912 7,189 1,022 -23,604 -
Tax 9,726 -14,952 -3,101 -15,390 -162 816 23,604 -13.73%
NP 143,784 30,235 -41,702 38,522 7,027 1,838 0 -
-
NP to SH 141,113 28,684 -42,225 38,522 7,027 1,838 -24,854 -
-
Tax Rate -7.26% 33.09% - 28.55% 2.25% -79.84% - -
Total Cost 168,289 105,896 139,536 101,297 131,629 88,872 69,254 15.94%
-
Net Worth 867,447 752,819 706,178 759,768 643,545 673,320 683,181 4.05%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 18,379 30,309 -
Div Payout % - - - - - 1,000.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 867,447 752,819 706,178 759,768 643,545 673,320 683,181 4.05%
NOSH 610,878 617,065 608,249 608,984 588,249 612,666 606,195 0.12%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 46.07% 22.21% -42.63% 27.55% 5.07% 2.03% 0.00% -
ROE 16.27% 3.81% -5.98% 5.07% 1.09% 0.27% -3.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.09 22.06 16.08 22.96 23.57 14.81 11.42 28.34%
EPS 23.10 4.70 -6.90 6.30 1.20 0.30 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
NAPS 1.42 1.22 1.161 1.2476 1.094 1.099 1.127 3.92%
Adjusted Per Share Value based on latest NOSH - 620,531
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.41 18.50 13.30 19.00 18.85 12.33 9.41 28.50%
EPS 19.18 3.90 -5.74 5.24 0.96 0.25 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 4.12 -
NAPS 1.179 1.0232 0.9598 1.0326 0.8747 0.9151 0.9285 4.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.94 0.75 0.46 0.79 1.02 0.70 1.00 -
P/RPS 1.84 3.40 2.86 3.44 4.33 4.73 8.75 -22.87%
P/EPS 4.07 16.13 -6.63 12.49 85.39 233.33 -24.39 -
EY 24.57 6.20 -15.09 8.01 1.17 0.43 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 4.29 5.00 -
P/NAPS 0.66 0.61 0.40 0.63 0.93 0.64 0.89 -4.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 21/02/06 21/02/05 25/02/04 27/02/03 25/02/02 -
Price 0.88 1.29 0.62 0.78 1.22 0.70 1.07 -
P/RPS 1.72 5.85 3.85 3.40 5.18 4.73 9.37 -24.60%
P/EPS 3.81 27.75 -8.93 12.33 102.13 233.33 -26.10 -
EY 26.25 3.60 -11.20 8.11 0.98 0.43 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 4.29 4.67 -
P/NAPS 0.62 1.06 0.53 0.63 1.12 0.64 0.95 -6.86%

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