[KEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 39.1%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 47,930 71,202 90,380 16,630 34,712 44,054 70,022 -6.11%
PBT 19,902 23,780 29,216 7,582 5,984 8,220 10,212 11.75%
Tax -5,024 -6,102 -6,746 -1,990 -1,610 -2,182 -4,322 2.53%
NP 14,878 17,678 22,470 5,592 4,374 6,038 5,890 16.68%
-
NP to SH 14,878 17,678 22,470 5,592 4,374 6,038 5,890 16.68%
-
Tax Rate 25.24% 25.66% 23.09% 26.25% 26.91% 26.55% 42.32% -
Total Cost 33,052 53,524 67,910 11,038 30,338 38,016 64,132 -10.45%
-
Net Worth 158,830 149,113 137,123 117,824 109,823 111,175 105,694 7.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 158,830 149,113 137,123 117,824 109,823 111,175 105,694 7.01%
NOSH 89,734 89,827 91,415 93,511 94,675 95,841 90,337 -0.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.04% 24.83% 24.86% 33.63% 12.60% 13.71% 8.41% -
ROE 9.37% 11.86% 16.39% 4.75% 3.98% 5.43% 5.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.41 79.27 98.87 17.78 36.66 45.97 77.51 -6.01%
EPS 16.58 19.68 24.58 5.98 4.62 6.30 6.52 16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.66 1.50 1.26 1.16 1.16 1.17 7.13%
Adjusted Per Share Value based on latest NOSH - 93,281
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.00 37.14 47.14 8.67 18.11 22.98 36.52 -6.11%
EPS 7.76 9.22 11.72 2.92 2.28 3.15 3.07 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.7778 0.7152 0.6146 0.5728 0.5799 0.5513 7.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.38 1.13 1.06 0.88 0.75 0.77 0.89 -
P/RPS 2.58 1.43 1.07 4.95 2.05 1.68 1.15 14.40%
P/EPS 8.32 5.74 4.31 14.72 16.23 12.22 13.65 -7.91%
EY 12.01 17.42 23.19 6.80 6.16 8.18 7.33 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.71 0.70 0.65 0.66 0.76 0.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 01/08/13 30/08/12 03/08/11 26/07/10 27/07/09 15/08/08 29/08/07 -
Price 1.53 1.24 1.08 0.80 0.75 0.79 1.01 -
P/RPS 2.86 1.56 1.09 4.50 2.05 1.72 1.30 14.02%
P/EPS 9.23 6.30 4.39 13.38 16.23 12.54 15.49 -8.25%
EY 10.84 15.87 22.76 7.47 6.16 7.97 6.46 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.72 0.63 0.65 0.68 0.86 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