[KEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 102.12%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 58,838 41,023 33,063 28,361 29,209 23,965 35,601 8.72%
PBT 36,413 25,197 10,911 9,980 13,857 9,951 11,890 20.49%
Tax -8,673 -6,003 -2,934 -2,170 -3,259 -2,512 -3,051 19.01%
NP 27,740 19,194 7,977 7,810 10,598 7,439 8,839 20.98%
-
NP to SH 27,739 19,194 7,977 7,810 10,598 7,439 8,839 20.98%
-
Tax Rate 23.82% 23.82% 26.89% 21.74% 23.52% 25.24% 25.66% -
Total Cost 31,098 21,829 25,086 20,551 18,611 16,526 26,762 2.53%
-
Net Worth 328,186 272,595 234,828 201,085 177,529 158,830 149,113 14.04%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 328,186 272,595 234,828 201,085 177,529 158,830 149,113 14.04%
NOSH 191,720 191,720 179,258 179,540 179,323 89,734 89,827 13.46%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 47.15% 46.79% 24.13% 27.54% 36.28% 31.04% 24.83% -
ROE 8.45% 7.04% 3.40% 3.88% 5.97% 4.68% 5.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.81 22.87 18.44 15.80 16.29 26.71 39.63 -3.09%
EPS 15.47 10.70 4.45 4.35 5.91 8.29 9.84 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.52 1.31 1.12 0.99 1.77 1.66 1.63%
Adjusted Per Share Value based on latest NOSH - 179,409
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.69 21.40 17.25 14.79 15.24 12.50 18.57 8.72%
EPS 14.47 10.01 4.16 4.07 5.53 3.88 4.61 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7118 1.4218 1.2249 1.0488 0.926 0.8284 0.7778 14.04%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.83 0.95 0.94 1.17 1.00 1.38 1.13 -
P/RPS 2.53 4.15 5.10 7.41 6.14 5.17 2.85 -1.96%
P/EPS 5.37 8.88 21.12 26.90 16.92 16.65 11.48 -11.88%
EY 18.64 11.27 4.73 3.72 5.91 6.01 8.71 13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.72 1.04 1.01 0.78 0.68 -6.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 16/08/16 11/08/15 22/07/14 01/08/13 30/08/12 -
Price 0.83 0.92 0.94 0.98 1.00 1.53 1.24 -
P/RPS 2.53 4.02 5.10 6.20 6.14 5.73 3.13 -3.48%
P/EPS 5.37 8.60 21.12 22.53 16.92 18.46 12.60 -13.24%
EY 18.64 11.63 4.73 4.44 5.91 5.42 7.94 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.72 0.88 1.01 0.86 0.75 -8.15%

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