[KEN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.46%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 28,576 12,310 81,961 87,325 75,865 58,134 76,288 -15.08%
PBT 11,297 1,937 49,718 53,217 31,013 22,937 35,981 -17.54%
Tax -2,149 -513 -14,089 -12,349 -9,025 -6,190 -11,881 -24.77%
NP 9,148 1,424 35,629 40,868 21,988 16,746 24,100 -14.89%
-
NP to SH 9,148 1,424 35,628 40,868 21,988 16,746 24,100 -14.89%
-
Tax Rate 19.02% 26.48% 28.34% 23.20% 29.10% 26.99% 33.02% -
Total Cost 19,428 10,886 46,332 46,457 53,877 41,388 52,188 -15.17%
-
Net Worth 326,393 319,219 322,806 279,768 242,113 204,548 184,878 9.92%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 326,393 319,219 322,806 279,768 242,113 204,548 184,878 9.92%
NOSH 191,720 191,720 191,720 191,720 179,343 179,428 179,493 1.10%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 32.01% 11.57% 43.47% 46.80% 28.98% 28.81% 31.59% -
ROE 2.80% 0.45% 11.04% 14.61% 9.08% 8.19% 13.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.93 6.86 45.70 48.69 42.30 32.40 42.50 -15.07%
EPS 5.11 0.80 19.87 22.79 12.27 9.33 13.43 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.80 1.56 1.35 1.14 1.03 9.94%
Adjusted Per Share Value based on latest NOSH - 191,720
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.91 6.42 42.75 45.55 39.57 30.32 39.79 -15.07%
EPS 4.77 0.74 18.58 21.32 11.47 8.73 12.57 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7024 1.665 1.6837 1.4593 1.2628 1.0669 0.9643 9.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.445 0.64 0.81 0.94 0.90 1.02 1.10 -
P/RPS 2.79 9.32 1.77 1.93 2.13 3.15 2.59 1.24%
P/EPS 8.72 80.60 4.08 4.12 7.34 10.93 8.19 1.04%
EY 11.46 1.24 24.53 24.24 13.62 9.15 12.21 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.45 0.60 0.67 0.89 1.07 -22.03%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 18/11/19 21/11/18 16/11/17 22/11/16 23/11/15 14/11/14 -
Price 0.49 0.55 0.76 0.92 0.85 1.01 1.01 -
P/RPS 3.08 8.01 1.66 1.89 2.01 3.12 2.38 4.38%
P/EPS 9.61 69.27 3.83 4.04 6.93 10.82 7.52 4.16%
EY 10.41 1.44 26.14 24.77 14.42 9.24 13.29 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.42 0.59 0.63 0.89 0.98 -19.31%

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