[KEN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.25%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 42,288 46,344 78,220 13,032 12,496 47,576 68,200 -7.64%
PBT 18,740 16,632 27,040 5,524 5,368 8,268 7,220 17.21%
Tax -5,556 -4,200 -6,740 -1,504 -1,252 -2,380 -3,368 8.69%
NP 13,184 12,432 20,300 4,020 4,116 5,888 3,852 22.73%
-
NP to SH 13,184 12,432 20,300 4,020 4,116 5,888 3,852 22.73%
-
Tax Rate 29.65% 25.25% 24.93% 27.23% 23.32% 28.79% 46.65% -
Total Cost 29,104 33,912 57,920 9,012 8,380 41,688 64,348 -12.37%
-
Net Worth 158,530 147,363 135,333 120,224 114,440 113,745 103,499 7.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 158,530 147,363 135,333 120,224 114,440 113,745 103,499 7.35%
NOSH 89,565 89,855 91,441 93,925 96,168 95,584 89,999 -0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 31.18% 26.83% 25.95% 30.85% 32.94% 12.38% 5.65% -
ROE 8.32% 8.44% 15.00% 3.34% 3.60% 5.18% 3.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.21 51.58 85.54 13.87 12.99 49.77 75.78 -7.57%
EPS 14.72 13.84 22.20 4.28 4.28 6.16 4.28 22.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.64 1.48 1.28 1.19 1.19 1.15 7.44%
Adjusted Per Share Value based on latest NOSH - 93,925
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.06 24.17 40.80 6.80 6.52 24.82 35.57 -7.64%
EPS 6.88 6.48 10.59 2.10 2.15 3.07 2.01 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.7686 0.7059 0.6271 0.5969 0.5933 0.5398 7.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.28 1.28 1.16 0.81 0.69 0.72 0.66 -
P/RPS 2.71 2.48 1.36 5.84 5.31 1.45 0.87 20.82%
P/EPS 8.70 9.25 5.23 18.93 16.12 11.69 15.42 -9.09%
EY 11.50 10.81 19.14 5.28 6.20 8.56 6.48 10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.78 0.63 0.58 0.61 0.57 3.96%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 02/05/12 18/04/11 26/04/10 27/04/09 26/05/08 21/05/07 -
Price 1.43 1.28 1.20 0.85 0.75 0.88 0.76 -
P/RPS 3.03 2.48 1.40 6.13 5.77 1.77 1.00 20.27%
P/EPS 9.71 9.25 5.41 19.86 17.52 14.29 17.76 -9.56%
EY 10.29 10.81 18.50 5.04 5.71 7.00 5.63 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.81 0.66 0.63 0.74 0.66 3.46%

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