[KENMARK] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.76%
YoY- 21.74%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 308,674 302,179 253,864 245,439 186,621 188,223 212,742 5.26%
PBT 10,587 8,559 26,116 22,925 18,834 19,455 19,952 -8.36%
Tax -20 -5,835 -43 -52 -45 -79 -311 -31.50%
NP 10,567 2,724 26,073 22,873 18,789 19,376 19,641 -8.19%
-
NP to SH 10,567 2,724 26,073 22,873 18,789 19,376 19,641 -8.19%
-
Tax Rate 0.19% 68.17% 0.16% 0.23% 0.24% 0.41% 1.56% -
Total Cost 298,107 299,455 227,791 222,566 167,832 168,847 193,101 6.17%
-
Net Worth 334,651 329,057 292,128 257,438 235,642 195,703 498,141 -5.33%
Dividend
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 3,192 3,120 - - - -
Div Payout % - - 12.25% 13.64% - - - -
Equity
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 334,651 329,057 292,128 257,438 235,642 195,703 498,141 -5.33%
NOSH 181,876 181,800 159,633 156,023 156,054 138,796 118,605 6.07%
Ratio Analysis
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.42% 0.90% 10.27% 9.32% 10.07% 10.29% 9.23% -
ROE 3.16% 0.83% 8.93% 8.88% 7.97% 9.90% 3.94% -
Per Share
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 169.72 166.22 159.03 157.31 119.59 135.61 179.37 -0.75%
EPS 5.81 1.50 16.40 14.66 12.04 13.96 16.56 -13.44%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.83 1.65 1.51 1.41 4.20 -10.75%
Adjusted Per Share Value based on latest NOSH - 155,896
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.73 1.69 1.42 1.37 1.04 1.05 1.19 5.29%
EPS 0.06 0.02 0.15 0.13 0.11 0.11 0.11 -8.01%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.0187 0.0184 0.0163 0.0144 0.0132 0.011 0.0279 -5.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/08 30/03/07 31/12/04 31/12/03 - - - -
Price 0.95 0.93 1.48 1.27 0.00 0.00 0.00 -
P/RPS 0.56 0.56 0.93 0.81 0.00 0.00 0.00 -
P/EPS 16.35 62.07 9.06 8.66 0.00 0.00 0.00 -
EY 6.12 1.61 11.04 11.54 0.00 0.00 0.00 -
DY 0.00 0.00 1.35 1.57 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.81 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/05/08 31/05/07 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 0.95 0.96 1.48 1.33 0.83 0.00 0.00 -
P/RPS 0.56 0.58 0.93 0.85 0.69 0.00 0.00 -
P/EPS 16.35 64.07 9.06 9.07 6.89 0.00 0.00 -
EY 6.12 1.56 11.04 11.02 14.51 0.00 0.00 -
DY 0.00 0.00 1.35 1.50 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.81 0.81 0.55 0.00 0.00 -

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