[KEN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.06%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,477 63,352 65,579 59,300 49,395 96,512 53,760 5.81%
PBT 9,947 7,909 11,392 9,875 13,551 16,914 12,435 -3.65%
Tax -6,080 -3,430 -3,269 -2,661 -4,183 -6,225 -3,599 9.12%
NP 3,867 4,479 8,123 7,214 9,368 10,689 8,836 -12.86%
-
NP to SH 4,279 6,462 8,123 7,214 9,368 10,689 8,836 -11.37%
-
Tax Rate 61.12% 43.37% 28.70% 26.95% 30.87% 36.80% 28.94% -
Total Cost 71,610 58,873 57,456 52,086 40,027 85,823 44,924 8.07%
-
Net Worth 102,015 101,081 96,272 88,337 82,799 61,794 50,628 12.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,513 4,512 3,008 2,984 1,999 - - -
Div Payout % 105.49% 69.83% 37.04% 41.37% 21.35% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 102,015 101,081 96,272 88,337 82,799 61,794 50,628 12.38%
NOSH 90,279 90,251 60,170 59,687 39,999 19,998 19,932 28.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.12% 7.07% 12.39% 12.17% 18.97% 11.08% 16.44% -
ROE 4.19% 6.39% 8.44% 8.17% 11.31% 17.30% 17.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.60 70.20 108.99 99.35 123.49 482.61 269.71 -17.72%
EPS 4.74 7.16 13.50 12.09 23.42 53.45 44.33 -31.09%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.13 1.12 1.60 1.48 2.07 3.09 2.54 -12.62%
Adjusted Per Share Value based on latest NOSH - 60,142
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.37 33.04 34.21 30.93 25.76 50.34 28.04 5.81%
EPS 2.23 3.37 4.24 3.76 4.89 5.58 4.61 -11.39%
DPS 2.35 2.35 1.57 1.56 1.04 0.00 0.00 -
NAPS 0.5321 0.5272 0.5022 0.4608 0.4319 0.3223 0.2641 12.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.54 0.91 1.18 0.98 1.44 1.25 -
P/RPS 0.69 0.77 0.83 1.19 0.79 0.30 0.46 6.98%
P/EPS 12.24 7.54 6.74 9.76 4.18 2.69 2.82 27.70%
EY 8.17 13.26 14.84 10.24 23.90 37.12 35.46 -21.69%
DY 8.62 9.26 5.49 4.24 5.10 0.00 0.00 -
P/NAPS 0.51 0.48 0.57 0.80 0.47 0.47 0.49 0.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 27/02/06 22/02/05 27/02/04 28/02/03 20/02/02 23/03/01 -
Price 0.77 0.69 0.95 1.26 0.98 1.53 1.06 -
P/RPS 0.92 0.98 0.87 1.27 0.79 0.32 0.39 15.36%
P/EPS 16.25 9.64 7.04 10.43 4.18 2.86 2.39 37.61%
EY 6.16 10.38 14.21 9.59 23.90 34.93 41.82 -27.31%
DY 6.49 7.25 5.26 3.97 5.10 0.00 0.00 -
P/NAPS 0.68 0.62 0.59 0.85 0.47 0.50 0.42 8.35%

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