[KENANGA] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 55.41%
YoY- 22.66%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 973,762 650,823 669,368 697,625 585,317 562,988 595,161 8.54%
PBT 134,715 42,951 28,851 40,619 32,537 18,223 41,767 21.53%
Tax -32,430 -16,565 -16,940 -16,453 -12,330 -5,762 -11,444 18.93%
NP 102,285 26,386 11,911 24,166 20,207 12,461 30,323 22.44%
-
NP to SH 102,082 26,386 11,911 24,188 19,720 11,304 29,506 22.95%
-
Tax Rate 24.07% 38.57% 58.72% 40.51% 37.90% 31.62% 27.40% -
Total Cost 871,477 624,437 657,457 673,459 565,110 550,527 564,838 7.48%
-
Net Worth 1,011,397 901,306 861,965 888,732 908,188 857,480 856,625 2.80%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 23,148 7,685 21,371 - - 7,266 - -
Div Payout % 22.68% 29.13% 179.42% - - 64.29% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,011,397 901,306 861,965 888,732 908,188 857,480 856,625 2.80%
NOSH 722,741 722,741 722,741 722,546 722,546 726,678 732,158 -0.21%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.50% 4.05% 1.78% 3.46% 3.45% 2.21% 5.09% -
ROE 10.09% 2.93% 1.38% 2.72% 2.17% 1.32% 3.44% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 136.72 93.15 93.96 96.55 79.27 77.47 81.29 9.04%
EPS 14.56 3.78 1.67 3.35 2.59 1.56 4.03 23.84%
DPS 3.25 1.10 3.00 0.00 0.00 1.00 0.00 -
NAPS 1.42 1.29 1.21 1.23 1.23 1.18 1.17 3.27%
Adjusted Per Share Value based on latest NOSH - 722,546
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 132.35 88.46 90.98 94.82 79.55 76.52 80.89 8.54%
EPS 13.87 3.59 1.62 3.29 2.68 1.54 4.01 22.95%
DPS 3.15 1.04 2.90 0.00 0.00 0.99 0.00 -
NAPS 1.3746 1.225 1.1715 1.2079 1.2344 1.1654 1.1643 2.80%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.95 0.45 0.60 0.545 0.44 0.535 0.60 -
P/RPS 0.69 0.48 0.64 0.56 0.56 0.69 0.74 -1.15%
P/EPS 6.63 11.92 35.88 16.28 16.47 34.39 14.89 -12.60%
EY 15.09 8.39 2.79 6.14 6.07 2.91 6.72 14.41%
DY 3.42 2.44 5.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.67 0.35 0.50 0.44 0.36 0.45 0.51 4.64%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 -
Price 1.90 0.425 0.575 0.60 0.53 0.50 0.64 -
P/RPS 1.39 0.46 0.61 0.62 0.67 0.65 0.79 9.86%
P/EPS 13.26 11.25 34.39 17.92 19.84 32.14 15.88 -2.95%
EY 7.54 8.89 2.91 5.58 5.04 3.11 6.30 3.03%
DY 1.71 2.59 5.22 0.00 0.00 2.00 0.00 -
P/NAPS 1.34 0.33 0.48 0.49 0.43 0.42 0.55 15.98%

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