[KEN] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.64%
YoY- 77.94%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 76,288 54,148 63,508 95,226 38,108 34,610 35,637 13.51%
PBT 35,981 25,925 22,177 27,917 16,448 8,578 7,138 30.92%
Tax -11,881 -5,946 -5,300 -6,265 -4,280 -1,724 -1,802 36.91%
NP 24,100 19,978 16,877 21,652 12,168 6,854 5,336 28.55%
-
NP to SH 24,100 19,978 16,877 21,652 12,168 6,854 5,336 28.55%
-
Tax Rate 33.02% 22.94% 23.90% 22.44% 26.02% 20.10% 25.25% -
Total Cost 52,188 34,169 46,630 73,574 25,940 27,756 30,301 9.47%
-
Net Worth 184,878 165,891 152,722 140,573 124,106 114,662 112,017 8.70%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 184,878 165,891 152,722 140,573 124,106 114,662 112,017 8.70%
NOSH 179,493 89,670 89,836 91,281 93,312 93,985 95,741 11.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 31.59% 36.90% 26.58% 22.74% 31.93% 19.81% 14.97% -
ROE 13.04% 12.04% 11.05% 15.40% 9.80% 5.98% 4.76% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.50 60.39 70.69 104.32 40.84 36.83 37.22 2.23%
EPS 13.43 22.28 18.79 23.72 13.04 7.29 5.57 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.85 1.70 1.54 1.33 1.22 1.17 -2.10%
Adjusted Per Share Value based on latest NOSH - 90,981
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.79 28.24 33.13 49.67 19.88 18.05 18.59 13.51%
EPS 12.57 10.42 8.80 11.29 6.35 3.58 2.78 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9643 0.8653 0.7966 0.7332 0.6473 0.5981 0.5843 8.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.10 1.55 1.18 0.96 0.82 0.75 0.69 -
P/RPS 2.59 2.57 1.67 0.92 2.01 2.04 1.85 5.76%
P/EPS 8.19 6.96 6.28 4.05 6.29 10.28 12.38 -6.65%
EY 12.21 14.37 15.92 24.71 15.90 9.72 8.08 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.84 0.69 0.62 0.62 0.61 0.59 10.42%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 13/11/13 29/11/12 23/11/11 22/11/10 19/11/09 20/11/08 -
Price 1.01 1.52 1.21 1.05 0.95 0.71 0.63 -
P/RPS 2.38 2.52 1.71 1.01 2.33 1.93 1.69 5.86%
P/EPS 7.52 6.82 6.44 4.43 7.29 9.73 11.30 -6.55%
EY 13.29 14.66 15.53 22.59 13.73 10.27 8.85 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.71 0.68 0.71 0.58 0.54 10.43%

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