[KEN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.45%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 92,816 70,873 91,082 55,828 54,112 87,188 54,198 9.37%
PBT 36,945 30,905 43,970 28,257 22,785 31,350 24,073 7.39%
Tax -9,219 -8,697 -12,018 -7,362 -6,336 -8,116 -5,053 10.53%
NP 27,726 22,208 31,952 20,895 16,449 23,234 19,020 6.47%
-
NP to SH 27,726 22,208 31,952 20,895 16,449 23,234 19,020 6.47%
-
Tax Rate 24.95% 28.14% 27.33% 26.05% 27.81% 25.89% 20.99% -
Total Cost 65,090 48,665 59,130 34,933 37,663 63,954 35,178 10.78%
-
Net Worth 254,644 215,263 199,021 172,355 156,229 146,520 132,199 11.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,483 5,381 5,378 4,039 5,387 5,460 4,701 -0.78%
Div Payout % 16.17% 24.23% 16.83% 19.33% 32.75% 23.50% 24.72% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,644 215,263 199,021 172,355 156,229 146,520 132,199 11.53%
NOSH 179,327 179,386 179,298 89,768 89,787 91,006 93,098 11.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 29.87% 31.33% 35.08% 37.43% 30.40% 26.65% 35.09% -
ROE 10.89% 10.32% 16.05% 12.12% 10.53% 15.86% 14.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.76 39.51 50.80 62.19 60.27 95.80 58.22 -1.93%
EPS 15.46 12.38 17.82 23.27 18.32 25.53 20.43 -4.53%
DPS 2.50 3.00 3.00 4.50 6.00 6.00 5.05 -11.04%
NAPS 1.42 1.20 1.11 1.92 1.74 1.61 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 89,712
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.41 36.97 47.51 29.12 28.22 45.48 28.27 9.37%
EPS 14.46 11.58 16.67 10.90 8.58 12.12 9.92 6.47%
DPS 2.34 2.81 2.81 2.11 2.81 2.85 2.45 -0.76%
NAPS 1.3282 1.1228 1.0381 0.899 0.8149 0.7642 0.6895 11.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.85 1.01 0.995 1.50 1.15 1.03 1.00 -
P/RPS 1.64 2.56 1.96 2.41 1.91 1.08 1.72 -0.78%
P/EPS 5.50 8.16 5.58 6.44 6.28 4.03 4.89 1.97%
EY 18.19 12.26 17.91 15.52 15.93 24.79 20.43 -1.91%
DY 2.94 2.97 3.02 3.00 5.22 5.83 5.05 -8.61%
P/NAPS 0.60 0.84 0.90 0.78 0.66 0.64 0.70 -2.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 -
Price 0.92 0.98 0.98 1.79 1.13 1.33 1.09 -
P/RPS 1.78 2.48 1.93 2.88 1.87 1.39 1.87 -0.81%
P/EPS 5.95 7.92 5.50 7.69 6.17 5.21 5.34 1.81%
EY 16.81 12.63 18.18 13.00 16.21 19.20 18.74 -1.79%
DY 2.72 3.06 3.06 2.51 5.31 4.51 4.63 -8.47%
P/NAPS 0.65 0.82 0.88 0.93 0.65 0.83 0.77 -2.78%

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