[KEN] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 236.73%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,011 34,489 24,665 34,353 25,726 32,593 36,224 -0.56%
PBT 5,106 4,905 4,239 5,293 4,457 8,651 6,016 -2.69%
Tax -2,161 -2,461 -1,114 -1,461 -1,458 -2,556 -3,014 -5.39%
NP 2,945 2,444 3,125 3,832 2,999 6,095 3,002 -0.31%
-
NP to SH 2,945 2,650 3,125 3,832 2,999 6,095 3,002 -0.31%
-
Tax Rate 42.32% 50.17% 26.28% 27.60% 32.71% 29.55% 50.10% -
Total Cost 32,066 32,045 21,540 30,521 22,727 26,498 33,222 -0.58%
-
Net Worth 105,694 100,952 96,941 93,243 82,976 66,389 53,799 11.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 105,694 100,952 96,941 93,243 82,976 66,389 53,799 11.90%
NOSH 90,337 90,136 60,211 60,156 59,268 19,996 19,999 28.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.41% 7.09% 12.67% 11.15% 11.66% 18.70% 8.29% -
ROE 2.79% 2.63% 3.22% 4.11% 3.61% 9.18% 5.58% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.76 38.26 40.96 57.11 43.41 162.99 181.12 -22.65%
EPS 3.26 2.94 5.19 6.37 5.06 30.48 15.01 -22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.61 1.55 1.40 3.32 2.69 -12.95%
Adjusted Per Share Value based on latest NOSH - 60,133
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.26 17.99 12.87 17.92 13.42 17.00 18.89 -0.56%
EPS 1.54 1.38 1.63 2.00 1.56 3.18 1.57 -0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5513 0.5266 0.5056 0.4864 0.4328 0.3463 0.2806 11.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.89 0.65 0.66 1.05 1.10 1.81 0.96 -
P/RPS 2.30 1.70 1.61 1.84 2.53 1.11 0.53 27.70%
P/EPS 27.30 22.11 12.72 16.48 21.74 5.94 6.40 27.33%
EY 3.66 4.52 7.86 6.07 4.60 16.84 15.64 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.41 0.68 0.79 0.55 0.36 13.25%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 26/07/06 27/07/05 27/07/04 22/08/03 22/08/02 08/08/01 -
Price 1.01 0.56 0.63 1.10 1.27 1.78 1.16 -
P/RPS 2.61 1.46 1.54 1.93 2.93 1.09 0.64 26.38%
P/EPS 30.98 19.05 12.14 17.27 25.10 5.84 7.73 26.01%
EY 3.23 5.25 8.24 5.79 3.98 17.12 12.94 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.50 0.39 0.71 0.91 0.54 0.43 12.24%

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