[KEN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 101.42%
YoY- 18.38%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 56,899 43,601 57,216 40,611 47,631 71,420 28,581 12.14%
PBT 23,260 17,203 26,986 19,444 16,633 20,938 12,336 11.13%
Tax -6,769 -4,643 -8,911 -4,460 -3,975 -4,699 -3,210 13.22%
NP 16,491 12,560 18,075 14,984 12,658 16,239 9,126 10.35%
-
NP to SH 16,491 12,560 18,075 14,984 12,658 16,239 9,126 10.35%
-
Tax Rate 29.10% 26.99% 33.02% 22.94% 23.90% 22.44% 26.02% -
Total Cost 40,408 31,041 39,141 25,627 34,973 55,181 19,455 12.94%
-
Net Worth 242,113 204,548 184,878 165,891 152,722 140,573 124,106 11.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 242,113 204,548 184,878 165,891 152,722 140,573 124,106 11.77%
NOSH 179,343 179,428 179,493 89,670 89,836 91,281 93,312 11.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.98% 28.81% 31.59% 36.90% 26.58% 22.74% 31.93% -
ROE 6.81% 6.14% 9.78% 9.03% 8.29% 11.55% 7.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.73 24.30 31.88 45.29 53.02 78.24 30.63 0.58%
EPS 9.20 7.00 10.07 16.71 14.09 17.79 9.78 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.14 1.03 1.85 1.70 1.54 1.33 0.24%
Adjusted Per Share Value based on latest NOSH - 89,714
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.68 22.74 29.84 21.18 24.84 37.25 14.91 12.14%
EPS 8.60 6.55 9.43 7.82 6.60 8.47 4.76 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2628 1.0669 0.9643 0.8653 0.7966 0.7332 0.6473 11.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.90 1.02 1.10 1.55 1.18 0.96 0.82 -
P/RPS 2.84 4.20 3.45 3.42 2.23 1.23 2.68 0.97%
P/EPS 9.79 14.57 10.92 9.28 8.37 5.40 8.38 2.62%
EY 10.22 6.86 9.15 10.78 11.94 18.53 11.93 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.07 0.84 0.69 0.62 0.62 1.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 23/11/15 14/11/14 13/11/13 29/11/12 23/11/11 22/11/10 -
Price 0.85 1.01 1.01 1.52 1.21 1.05 0.95 -
P/RPS 2.68 4.16 3.17 3.36 2.28 1.34 3.10 -2.39%
P/EPS 9.24 14.43 10.03 9.10 8.59 5.90 9.71 -0.82%
EY 10.82 6.93 9.97 10.99 11.64 16.94 10.29 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.98 0.82 0.71 0.68 0.71 -1.97%

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