[KEN] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.96%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,433 14,143 14,421 10,572 11,586 19,555 3,258 30.92%
PBT 5,265 4,939 5,219 4,685 4,158 6,760 1,381 24.96%
Tax -1,448 -1,075 -1,478 -1,389 -1,050 -1,685 -376 25.17%
NP 3,817 3,864 3,741 3,296 3,108 5,075 1,005 24.88%
-
NP to SH 3,817 3,864 3,741 3,296 3,108 5,075 1,005 24.88%
-
Tax Rate 27.50% 21.77% 28.32% 29.65% 25.25% 24.93% 27.23% -
Total Cost 12,616 10,279 10,680 7,276 8,478 14,480 2,253 33.22%
-
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
NOSH 179,201 179,720 89,712 89,565 89,855 91,441 93,925 11.35%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.23% 27.32% 25.94% 31.18% 26.83% 25.95% 30.85% -
ROE 1.63% 1.90% 2.14% 2.08% 2.11% 3.75% 0.84% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.17 7.87 16.07 11.80 12.89 21.39 3.47 17.56%
EPS 2.13 2.15 4.17 3.68 3.46 5.55 1.07 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.13 1.95 1.77 1.64 1.48 1.28 0.38%
Adjusted Per Share Value based on latest NOSH - 89,565
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.57 7.38 7.52 5.51 6.04 10.20 1.70 30.91%
EPS 1.99 2.02 1.95 1.72 1.62 2.65 0.52 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2245 1.0593 0.9125 0.8269 0.7686 0.7059 0.6271 11.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.08 2.03 1.28 1.28 1.16 0.81 -
P/RPS 10.80 13.72 12.63 10.84 9.93 5.42 23.35 -12.04%
P/EPS 46.48 50.23 48.68 34.78 37.01 20.90 75.70 -7.80%
EY 2.15 1.99 2.05 2.88 2.70 4.78 1.32 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.96 1.04 0.72 0.78 0.78 0.63 3.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 12/05/15 07/05/14 23/05/13 02/05/12 18/04/11 26/04/10 -
Price 0.96 1.22 2.11 1.43 1.28 1.20 0.85 -
P/RPS 10.47 15.50 13.13 12.11 9.93 5.61 24.50 -13.20%
P/EPS 45.07 56.74 50.60 38.86 37.01 21.62 79.44 -9.00%
EY 2.22 1.76 1.98 2.57 2.70 4.62 1.26 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 1.08 0.81 0.78 0.81 0.66 1.69%

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