[KEN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.53%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 35,637 62,357 75,924 53,081 64,678 62,697 53,258 -6.47%
PBT 7,138 9,717 9,121 10,076 10,190 10,146 15,594 -12.20%
Tax -1,802 -3,824 -4,856 -2,668 -2,973 -3,470 -4,857 -15.21%
NP 5,336 5,893 4,265 7,408 7,217 6,676 10,737 -10.99%
-
NP to SH 5,336 5,893 4,540 7,408 7,217 6,676 10,737 -10.99%
-
Tax Rate 25.25% 39.35% 53.24% 26.48% 29.18% 34.20% 31.15% -
Total Cost 30,301 56,464 71,658 45,673 57,461 56,021 42,521 -5.48%
-
Net Worth 112,017 109,301 90,318 99,375 93,223 85,732 67,791 8.72%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 112,017 109,301 90,318 99,375 93,223 85,732 67,791 8.72%
NOSH 95,741 95,878 90,318 90,341 60,144 59,536 19,997 29.79%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.97% 9.45% 5.62% 13.96% 11.16% 10.65% 20.16% -
ROE 4.76% 5.39% 5.03% 7.45% 7.74% 7.79% 15.84% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.22 65.04 84.06 58.76 107.54 105.31 266.33 -27.94%
EPS 5.57 6.15 4.73 8.20 12.00 11.21 53.69 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.00 1.10 1.55 1.44 3.39 -16.23%
Adjusted Per Share Value based on latest NOSH - 90,371
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.59 32.53 39.60 27.69 33.74 32.70 27.78 -6.46%
EPS 2.78 3.07 2.37 3.86 3.76 3.48 5.60 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5843 0.5701 0.4711 0.5183 0.4863 0.4472 0.3536 8.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.69 1.05 0.60 0.63 1.00 1.15 1.52 -
P/RPS 1.85 1.61 0.71 1.07 0.93 1.09 0.57 21.65%
P/EPS 12.38 17.08 11.94 7.68 8.33 10.26 2.83 27.85%
EY 8.08 5.85 8.38 13.02 12.00 9.75 35.32 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.92 0.60 0.57 0.65 0.80 0.45 4.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 25/10/07 19/10/06 15/12/05 26/10/04 17/11/03 26/11/02 -
Price 0.63 1.01 0.62 0.51 0.97 1.22 1.02 -
P/RPS 1.69 1.55 0.74 0.87 0.90 1.16 0.38 28.20%
P/EPS 11.30 16.43 12.33 6.22 8.08 10.88 1.90 34.56%
EY 8.85 6.09 8.11 16.08 12.37 9.19 52.64 -25.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.89 0.62 0.46 0.63 0.85 0.30 10.28%

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