[KEN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 70.55%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 65,494 56,899 43,601 57,216 40,611 47,631 71,420 -1.43%
PBT 39,913 23,260 17,203 26,986 19,444 16,633 20,938 11.34%
Tax -9,262 -6,769 -4,643 -8,911 -4,460 -3,975 -4,699 11.96%
NP 30,651 16,491 12,560 18,075 14,984 12,658 16,239 11.15%
-
NP to SH 30,651 16,491 12,560 18,075 14,984 12,658 16,239 11.15%
-
Tax Rate 23.21% 29.10% 26.99% 33.02% 22.94% 23.90% 22.44% -
Total Cost 34,843 40,408 31,041 39,141 25,627 34,973 55,181 -7.37%
-
Net Worth 279,768 242,113 204,548 184,878 165,891 152,722 140,573 12.14%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 279,768 242,113 204,548 184,878 165,891 152,722 140,573 12.14%
NOSH 191,720 179,343 179,428 179,493 89,670 89,836 91,281 13.15%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 46.80% 28.98% 28.81% 31.59% 36.90% 26.58% 22.74% -
ROE 10.96% 6.81% 6.14% 9.78% 9.03% 8.29% 11.55% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 36.52 31.73 24.30 31.88 45.29 53.02 78.24 -11.91%
EPS 17.09 9.20 7.00 10.07 16.71 14.09 17.79 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.35 1.14 1.03 1.85 1.70 1.54 0.21%
Adjusted Per Share Value based on latest NOSH - 179,735
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.16 29.68 22.74 29.84 21.18 24.84 37.25 -1.43%
EPS 15.99 8.60 6.55 9.43 7.82 6.60 8.47 11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4593 1.2628 1.0669 0.9643 0.8653 0.7966 0.7332 12.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.94 0.90 1.02 1.10 1.55 1.18 0.96 -
P/RPS 2.57 2.84 4.20 3.45 3.42 2.23 1.23 13.05%
P/EPS 5.50 9.79 14.57 10.92 9.28 8.37 5.40 0.30%
EY 18.18 10.22 6.86 9.15 10.78 11.94 18.53 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.89 1.07 0.84 0.69 0.62 -0.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 22/11/16 23/11/15 14/11/14 13/11/13 29/11/12 23/11/11 -
Price 0.92 0.85 1.01 1.01 1.52 1.21 1.05 -
P/RPS 2.52 2.68 4.16 3.17 3.36 2.28 1.34 11.08%
P/EPS 5.38 9.24 14.43 10.03 9.10 8.59 5.90 -1.52%
EY 18.58 10.82 6.93 9.97 10.99 11.64 16.94 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.89 0.98 0.82 0.71 0.68 -2.33%

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