[KEN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.63%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 31,024 54,556 65,732 56,572 57,684 42,288 46,344 -6.46%
PBT 12,244 29,636 21,060 19,756 20,876 18,740 16,632 -4.97%
Tax -3,496 -7,032 -5,792 -4,300 -5,912 -5,556 -4,200 -3.01%
NP 8,748 22,604 15,268 15,456 14,964 13,184 12,432 -5.68%
-
NP to SH 8,748 22,604 15,268 15,456 14,964 13,184 12,432 -5.68%
-
Tax Rate 28.55% 23.73% 27.50% 21.77% 28.32% 29.65% 25.25% -
Total Cost 22,276 31,952 50,464 41,116 42,720 29,104 33,912 -6.76%
-
Net Worth 303,081 260,044 234,754 203,084 174,938 158,530 147,363 12.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 303,081 260,044 234,754 203,084 174,938 158,530 147,363 12.76%
NOSH 191,720 191,720 179,201 179,720 89,712 89,565 89,855 13.45%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 28.20% 41.43% 23.23% 27.32% 25.94% 31.18% 26.83% -
ROE 2.89% 8.69% 6.50% 7.61% 8.55% 8.32% 8.44% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.30 30.42 36.68 31.48 64.30 47.21 51.58 -16.63%
EPS 4.88 12.60 8.52 8.60 16.68 14.72 13.84 -15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.45 1.31 1.13 1.95 1.77 1.64 0.50%
Adjusted Per Share Value based on latest NOSH - 179,720
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.18 28.46 34.29 29.51 30.09 22.06 24.17 -6.46%
EPS 4.56 11.79 7.96 8.06 7.81 6.88 6.48 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5809 1.3564 1.2245 1.0593 0.9125 0.8269 0.7686 12.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.83 0.925 0.99 1.08 2.03 1.28 1.28 -
P/RPS 4.80 3.04 2.70 3.43 3.16 2.71 2.48 11.62%
P/EPS 17.02 7.34 11.62 12.56 12.17 8.70 9.25 10.69%
EY 5.88 13.63 8.61 7.96 8.22 11.50 10.81 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.76 0.96 1.04 0.72 0.78 -7.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 24/05/16 12/05/15 07/05/14 23/05/13 02/05/12 -
Price 0.85 0.945 0.96 1.22 2.11 1.43 1.28 -
P/RPS 4.91 3.11 2.62 3.88 3.28 3.03 2.48 12.05%
P/EPS 17.43 7.50 11.27 14.19 12.65 9.71 9.25 11.13%
EY 5.74 13.34 8.88 7.05 7.91 10.29 10.81 -10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.73 1.08 1.08 0.81 0.78 -7.14%

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