[KEN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.01%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 44,054 70,022 68,978 49,330 68,706 51,452 65,186 -6.31%
PBT 8,220 10,212 9,810 8,478 10,586 8,914 17,302 -11.65%
Tax -2,182 -4,322 -4,922 -2,228 -2,922 -2,916 -5,112 -13.21%
NP 6,038 5,890 4,888 6,250 7,664 5,998 12,190 -11.04%
-
NP to SH 6,038 5,890 5,300 6,250 7,664 5,998 12,190 -11.04%
-
Tax Rate 26.55% 42.32% 50.17% 26.28% 27.60% 32.71% 29.55% -
Total Cost 38,016 64,132 64,090 43,080 61,042 45,454 52,996 -5.38%
-
Net Worth 111,175 105,694 100,952 96,941 93,243 82,976 66,389 8.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 111,175 105,694 100,952 96,941 93,243 82,976 66,389 8.96%
NOSH 95,841 90,337 90,136 60,211 60,156 59,268 19,996 29.81%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.71% 8.41% 7.09% 12.67% 11.15% 11.66% 18.70% -
ROE 5.43% 5.57% 5.25% 6.45% 8.22% 7.23% 18.36% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.97 77.51 76.53 81.93 114.21 86.81 325.98 -27.83%
EPS 6.30 6.52 5.88 10.38 12.74 10.12 60.96 -31.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.12 1.61 1.55 1.40 3.32 -16.06%
Adjusted Per Share Value based on latest NOSH - 60,234
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.98 36.52 35.98 25.73 35.84 26.84 34.00 -6.31%
EPS 3.15 3.07 2.76 3.26 4.00 3.13 6.36 -11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.5513 0.5266 0.5056 0.4864 0.4328 0.3463 8.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.77 0.89 0.65 0.66 1.05 1.10 1.81 -
P/RPS 1.68 1.15 0.85 0.81 0.92 1.27 0.56 20.07%
P/EPS 12.22 13.65 11.05 6.36 8.24 10.87 2.97 26.55%
EY 8.18 7.33 9.05 15.73 12.13 9.20 33.68 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.58 0.41 0.68 0.79 0.55 3.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 29/08/07 26/07/06 27/07/05 27/07/04 22/08/03 22/08/02 -
Price 0.79 1.01 0.56 0.63 1.10 1.27 1.78 -
P/RPS 1.72 1.30 0.73 0.77 0.96 1.46 0.55 20.90%
P/EPS 12.54 15.49 9.52 6.07 8.63 12.55 2.92 27.46%
EY 7.97 6.46 10.50 16.48 11.58 7.97 34.25 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.50 0.39 0.71 0.91 0.54 3.91%

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