[KEN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.34%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 34,610 35,637 62,357 75,924 53,081 64,678 62,697 -9.42%
PBT 8,578 7,138 9,717 9,121 10,076 10,190 10,146 -2.75%
Tax -1,724 -1,802 -3,824 -4,856 -2,668 -2,973 -3,470 -10.99%
NP 6,854 5,336 5,893 4,265 7,408 7,217 6,676 0.43%
-
NP to SH 6,854 5,336 5,893 4,540 7,408 7,217 6,676 0.43%
-
Tax Rate 20.10% 25.25% 39.35% 53.24% 26.48% 29.18% 34.20% -
Total Cost 27,756 30,301 56,464 71,658 45,673 57,461 56,021 -11.03%
-
Net Worth 114,662 112,017 109,301 90,318 99,375 93,223 85,732 4.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 114,662 112,017 109,301 90,318 99,375 93,223 85,732 4.96%
NOSH 93,985 95,741 95,878 90,318 90,341 60,144 59,536 7.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.81% 14.97% 9.45% 5.62% 13.96% 11.16% 10.65% -
ROE 5.98% 4.76% 5.39% 5.03% 7.45% 7.74% 7.79% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.83 37.22 65.04 84.06 58.76 107.54 105.31 -16.04%
EPS 7.29 5.57 6.15 4.73 8.20 12.00 11.21 -6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.14 1.00 1.10 1.55 1.44 -2.72%
Adjusted Per Share Value based on latest NOSH - 89,880
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.05 18.59 32.53 39.60 27.69 33.74 32.70 -9.42%
EPS 3.58 2.78 3.07 2.37 3.86 3.76 3.48 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5981 0.5843 0.5701 0.4711 0.5183 0.4863 0.4472 4.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.69 1.05 0.60 0.63 1.00 1.15 -
P/RPS 2.04 1.85 1.61 0.71 1.07 0.93 1.09 11.00%
P/EPS 10.28 12.38 17.08 11.94 7.68 8.33 10.26 0.03%
EY 9.72 8.08 5.85 8.38 13.02 12.00 9.75 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.92 0.60 0.57 0.65 0.80 -4.41%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 25/10/07 19/10/06 15/12/05 26/10/04 17/11/03 -
Price 0.71 0.63 1.01 0.62 0.51 0.97 1.22 -
P/RPS 1.93 1.69 1.55 0.74 0.87 0.90 1.16 8.84%
P/EPS 9.73 11.30 16.43 12.33 6.22 8.08 10.88 -1.84%
EY 10.27 8.85 6.09 8.11 16.08 12.37 9.19 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.89 0.62 0.46 0.63 0.85 -6.16%

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