[KEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.28%
YoY- 18.38%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 75,865 58,134 76,288 54,148 63,508 95,226 38,108 12.14%
PBT 31,013 22,937 35,981 25,925 22,177 27,917 16,448 11.13%
Tax -9,025 -6,190 -11,881 -5,946 -5,300 -6,265 -4,280 13.22%
NP 21,988 16,746 24,100 19,978 16,877 21,652 12,168 10.35%
-
NP to SH 21,988 16,746 24,100 19,978 16,877 21,652 12,168 10.35%
-
Tax Rate 29.10% 26.99% 33.02% 22.94% 23.90% 22.44% 26.02% -
Total Cost 53,877 41,388 52,188 34,169 46,630 73,574 25,940 12.94%
-
Net Worth 242,113 204,548 184,878 165,891 152,722 140,573 124,106 11.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 242,113 204,548 184,878 165,891 152,722 140,573 124,106 11.77%
NOSH 179,343 179,428 179,493 89,670 89,836 91,281 93,312 11.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.98% 28.81% 31.59% 36.90% 26.58% 22.74% 31.93% -
ROE 9.08% 8.19% 13.04% 12.04% 11.05% 15.40% 9.80% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.30 32.40 42.50 60.39 70.69 104.32 40.84 0.58%
EPS 12.27 9.33 13.43 22.28 18.79 23.72 13.04 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.14 1.03 1.85 1.70 1.54 1.33 0.24%
Adjusted Per Share Value based on latest NOSH - 89,714
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.57 30.32 39.79 28.24 33.13 49.67 19.88 12.14%
EPS 11.47 8.73 12.57 10.42 8.80 11.29 6.35 10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2628 1.0669 0.9643 0.8653 0.7966 0.7332 0.6473 11.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.90 1.02 1.10 1.55 1.18 0.96 0.82 -
P/RPS 2.13 3.15 2.59 2.57 1.67 0.92 2.01 0.97%
P/EPS 7.34 10.93 8.19 6.96 6.28 4.05 6.29 2.60%
EY 13.62 9.15 12.21 14.37 15.92 24.71 15.90 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.07 0.84 0.69 0.62 0.62 1.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 23/11/15 14/11/14 13/11/13 29/11/12 23/11/11 22/11/10 -
Price 0.85 1.01 1.01 1.52 1.21 1.05 0.95 -
P/RPS 2.01 3.12 2.38 2.52 1.71 1.01 2.33 -2.42%
P/EPS 6.93 10.82 7.52 6.82 6.44 4.43 7.29 -0.83%
EY 14.42 9.24 13.29 14.66 15.53 22.59 13.73 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.98 0.82 0.71 0.68 0.71 -1.97%

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