[KEN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.49%
YoY- -38.76%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 56,572 57,684 42,288 46,344 78,220 13,032 12,496 28.60%
PBT 19,756 20,876 18,740 16,632 27,040 5,524 5,368 24.24%
Tax -4,300 -5,912 -5,556 -4,200 -6,740 -1,504 -1,252 22.82%
NP 15,456 14,964 13,184 12,432 20,300 4,020 4,116 24.65%
-
NP to SH 15,456 14,964 13,184 12,432 20,300 4,020 4,116 24.65%
-
Tax Rate 21.77% 28.32% 29.65% 25.25% 24.93% 27.23% 23.32% -
Total Cost 41,116 42,720 29,104 33,912 57,920 9,012 8,380 30.33%
-
Net Worth 203,084 174,938 158,530 147,363 135,333 120,224 114,440 10.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 203,084 174,938 158,530 147,363 135,333 120,224 114,440 10.02%
NOSH 179,720 89,712 89,565 89,855 91,441 93,925 96,168 10.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 27.32% 25.94% 31.18% 26.83% 25.95% 30.85% 32.94% -
ROE 7.61% 8.55% 8.32% 8.44% 15.00% 3.34% 3.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.48 64.30 47.21 51.58 85.54 13.87 12.99 15.88%
EPS 8.60 16.68 14.72 13.84 22.20 4.28 4.28 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.95 1.77 1.64 1.48 1.28 1.19 -0.85%
Adjusted Per Share Value based on latest NOSH - 89,855
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.51 30.09 22.06 24.17 40.80 6.80 6.52 28.59%
EPS 8.06 7.81 6.88 6.48 10.59 2.10 2.15 24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 0.9125 0.8269 0.7686 0.7059 0.6271 0.5969 10.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.08 2.03 1.28 1.28 1.16 0.81 0.69 -
P/RPS 3.43 3.16 2.71 2.48 1.36 5.84 5.31 -7.02%
P/EPS 12.56 12.17 8.70 9.25 5.23 18.93 16.12 -4.07%
EY 7.96 8.22 11.50 10.81 19.14 5.28 6.20 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 0.72 0.78 0.78 0.63 0.58 8.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 07/05/14 23/05/13 02/05/12 18/04/11 26/04/10 27/04/09 -
Price 1.22 2.11 1.43 1.28 1.20 0.85 0.75 -
P/RPS 3.88 3.28 3.03 2.48 1.40 6.13 5.77 -6.39%
P/EPS 14.19 12.65 9.71 9.25 5.41 19.86 17.52 -3.45%
EY 7.05 7.91 10.29 10.81 18.50 5.04 5.71 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.81 0.78 0.81 0.66 0.63 9.39%

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