[KEN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.93%
YoY- 57.18%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 54,112 87,188 54,198 31,196 39,128 60,201 75,477 -5.39%
PBT 22,785 31,350 24,073 11,914 8,613 11,842 9,947 14.79%
Tax -6,336 -8,116 -5,053 -2,048 -2,336 -3,412 -6,080 0.68%
NP 16,449 23,234 19,020 9,866 6,277 8,430 3,867 27.26%
-
NP to SH 16,449 23,234 19,020 9,866 6,277 8,430 4,279 25.13%
-
Tax Rate 27.81% 25.89% 20.99% 17.19% 27.12% 28.81% 61.12% -
Total Cost 37,663 63,954 35,178 21,330 32,851 51,771 71,610 -10.14%
-
Net Worth 156,229 146,520 132,199 116,522 114,998 112,208 102,015 7.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,387 5,460 4,701 3,758 3,833 5,754 4,513 2.99%
Div Payout % 32.75% 23.50% 24.72% 38.10% 61.07% 68.26% 105.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,229 146,520 132,199 116,522 114,998 112,208 102,015 7.35%
NOSH 89,787 91,006 93,098 93,969 95,832 95,904 90,279 -0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 30.40% 26.65% 35.09% 31.63% 16.04% 14.00% 5.12% -
ROE 10.53% 15.86% 14.39% 8.47% 5.46% 7.51% 4.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.27 95.80 58.22 33.20 40.83 62.77 83.60 -5.30%
EPS 18.32 25.53 20.43 10.53 4.18 8.79 4.74 25.24%
DPS 6.00 6.00 5.05 4.00 4.00 6.00 5.00 3.08%
NAPS 1.74 1.61 1.42 1.24 1.20 1.17 1.13 7.45%
Adjusted Per Share Value based on latest NOSH - 93,767
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.22 45.48 28.27 16.27 20.41 31.40 39.37 -5.39%
EPS 8.58 12.12 9.92 5.15 3.27 4.40 2.23 25.15%
DPS 2.81 2.85 2.45 1.96 2.00 3.00 2.35 3.02%
NAPS 0.8149 0.7642 0.6895 0.6078 0.5998 0.5853 0.5321 7.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.15 1.03 1.00 0.75 0.75 0.93 0.58 -
P/RPS 1.91 1.08 1.72 2.26 1.84 1.48 0.69 18.47%
P/EPS 6.28 4.03 4.89 7.14 11.45 10.58 12.24 -10.51%
EY 15.93 24.79 20.43 14.00 8.73 9.45 8.17 11.76%
DY 5.22 5.83 5.05 5.33 5.33 6.45 8.62 -8.01%
P/NAPS 0.66 0.64 0.70 0.60 0.63 0.79 0.51 4.38%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/02/12 21/02/11 23/02/10 19/02/09 21/02/08 16/02/07 -
Price 1.13 1.33 1.09 0.75 0.66 0.89 0.77 -
P/RPS 1.87 1.39 1.87 2.26 1.62 1.42 0.92 12.53%
P/EPS 6.17 5.21 5.34 7.14 10.08 10.13 16.25 -14.89%
EY 16.21 19.20 18.74 14.00 9.92 9.88 6.16 17.48%
DY 5.31 4.51 4.63 5.33 6.06 6.74 6.49 -3.28%
P/NAPS 0.65 0.83 0.77 0.60 0.55 0.76 0.68 -0.74%

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