[KENMARK] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.87%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 259,282 282,868 303,289 297,934 258,197 217,981 180,006 5.15%
PBT 12,666 5,533 10,821 15,109 27,576 21,226 17,838 -4.60%
Tax 0 -17 0 -3,541 -6 0 -8 -
NP 12,666 5,516 10,821 11,568 27,569 21,226 17,830 -4.60%
-
NP to SH 12,666 5,516 10,821 11,568 27,569 21,226 17,830 -4.60%
-
Tax Rate 0.00% 0.31% 0.00% 23.44% 0.02% 0.00% 0.04% -
Total Cost 246,616 277,352 292,468 286,366 230,628 196,754 162,176 5.94%
-
Net Worth 349,528 322,976 332,265 334,100 275,482 251,040 231,694 5.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 349,528 322,976 332,265 334,100 275,482 251,040 231,694 5.82%
NOSH 179,245 181,447 181,566 181,576 158,323 155,925 155,499 1.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.89% 1.95% 3.57% 3.88% 10.68% 9.74% 9.91% -
ROE 3.62% 1.71% 3.26% 3.46% 10.01% 8.46% 7.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 144.65 155.90 167.04 164.08 163.08 139.80 115.76 3.11%
EPS 7.07 3.04 5.96 6.36 17.41 13.61 11.47 -6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.78 1.83 1.84 1.74 1.61 1.49 3.77%
Adjusted Per Share Value based on latest NOSH - 179,285
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.45 1.58 1.70 1.67 1.44 1.22 1.01 5.10%
EPS 0.07 0.03 0.06 0.06 0.15 0.12 0.10 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0181 0.0186 0.0187 0.0154 0.014 0.013 5.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/09/04 30/09/03 - -
Price 0.77 0.95 0.89 0.95 1.79 1.10 0.00 -
P/RPS 0.53 0.61 0.53 0.58 1.10 0.79 0.00 -
P/EPS 10.90 31.25 14.93 14.91 10.28 8.08 0.00 -
EY 9.18 3.20 6.70 6.71 9.73 12.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.49 0.52 1.03 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 30/11/04 20/11/03 29/11/02 -
Price 0.83 0.90 0.85 0.98 1.46 1.06 0.00 -
P/RPS 0.57 0.58 0.51 0.60 0.90 0.76 0.00 -
P/EPS 11.75 29.61 14.26 15.38 8.38 7.79 0.00 -
EY 8.51 3.38 7.01 6.50 11.93 12.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.46 0.53 0.84 0.66 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