[KEN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 184.4%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 28,361 29,209 23,965 35,601 45,190 8,315 17,356 8.52%
PBT 9,980 13,857 9,951 11,890 14,608 3,791 2,992 22.22%
Tax -2,170 -3,259 -2,512 -3,051 -3,373 -995 -805 17.96%
NP 7,810 10,598 7,439 8,839 11,235 2,796 2,187 23.62%
-
NP to SH 7,810 10,598 7,439 8,839 11,235 2,796 2,187 23.62%
-
Tax Rate 21.74% 23.52% 25.24% 25.66% 23.09% 26.25% 26.91% -
Total Cost 20,551 18,611 16,526 26,762 33,955 5,519 15,169 5.18%
-
Net Worth 201,085 177,529 158,830 149,113 137,123 117,824 109,823 10.60%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 201,085 177,529 158,830 149,113 137,123 117,824 109,823 10.60%
NOSH 179,540 179,323 89,734 89,827 91,415 93,511 94,675 11.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 27.54% 36.28% 31.04% 24.83% 24.86% 33.63% 12.60% -
ROE 3.88% 5.97% 4.68% 5.93% 8.19% 2.37% 1.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.80 16.29 26.71 39.63 49.43 8.89 18.33 -2.44%
EPS 4.35 5.91 8.29 9.84 12.29 2.99 2.31 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.99 1.77 1.66 1.50 1.26 1.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 89,811
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.79 15.24 12.50 18.57 23.57 4.34 9.05 8.52%
EPS 4.07 5.53 3.88 4.61 5.86 1.46 1.14 23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0488 0.926 0.8284 0.7778 0.7152 0.6146 0.5728 10.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.17 1.00 1.38 1.13 1.06 0.88 0.75 -
P/RPS 7.41 6.14 5.17 2.85 2.14 9.90 4.09 10.40%
P/EPS 26.90 16.92 16.65 11.48 8.62 29.43 32.47 -3.08%
EY 3.72 5.91 6.01 8.71 11.59 3.40 3.08 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.78 0.68 0.71 0.70 0.65 8.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 22/07/14 01/08/13 30/08/12 03/08/11 26/07/10 27/07/09 -
Price 0.98 1.00 1.53 1.24 1.08 0.80 0.75 -
P/RPS 6.20 6.14 5.73 3.13 2.18 9.00 4.09 7.17%
P/EPS 22.53 16.92 18.46 12.60 8.79 26.76 32.47 -5.90%
EY 4.44 5.91 5.42 7.94 11.38 3.74 3.08 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.86 0.75 0.72 0.63 0.65 5.17%

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