[KENMARK] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Announcement Date
28-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 16.54%
YoY- -49.03%
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 194,462 212,151 227,467 223,451 193,648 163,486 135,005 5.15%
PBT 9,500 4,150 8,116 11,332 20,682 15,920 13,379 -4.60%
Tax 0 -13 0 -2,656 -5 0 -6 -
NP 9,500 4,137 8,116 8,676 20,677 15,920 13,373 -4.60%
-
NP to SH 9,500 4,137 8,116 8,676 20,677 15,920 13,373 -4.60%
-
Tax Rate 0.00% 0.31% 0.00% 23.44% 0.02% 0.00% 0.04% -
Total Cost 184,962 208,014 219,351 214,775 172,971 147,566 121,632 5.94%
-
Net Worth 349,528 322,976 332,265 334,100 275,482 251,040 231,694 5.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 349,528 322,976 332,265 334,100 275,482 251,040 231,694 5.82%
NOSH 179,245 181,447 181,566 181,576 158,323 155,925 155,499 1.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.89% 1.95% 3.57% 3.88% 10.68% 9.74% 9.91% -
ROE 2.72% 1.28% 2.44% 2.60% 7.51% 6.34% 5.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 108.49 116.92 125.28 123.06 122.31 104.85 86.82 3.11%
EPS 5.30 2.28 4.47 4.77 13.06 10.21 8.60 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.78 1.83 1.84 1.74 1.61 1.49 3.77%
Adjusted Per Share Value based on latest NOSH - 183,437
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.09 1.19 1.27 1.25 1.08 0.91 0.76 5.09%
EPS 0.05 0.02 0.05 0.05 0.12 0.09 0.07 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0181 0.0186 0.0187 0.0154 0.014 0.013 5.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/09/04 30/09/03 - -
Price 0.77 0.95 0.89 0.95 1.79 1.10 0.00 -
P/RPS 0.71 0.81 0.71 0.77 1.46 1.05 0.00 -
P/EPS 14.53 41.67 19.91 19.88 13.71 10.77 0.00 -
EY 6.88 2.40 5.02 5.03 7.30 9.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.49 0.52 1.03 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 30/11/04 20/11/03 29/11/02 -
Price 0.83 0.90 0.85 0.98 1.46 1.06 0.00 -
P/RPS 0.77 0.77 0.68 0.80 1.19 1.01 0.00 -
P/EPS 15.66 39.47 19.02 20.51 11.18 10.38 0.00 -
EY 6.39 2.53 5.26 4.88 8.95 9.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.46 0.53 0.84 0.66 0.00 -

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