[KENANGA] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 130.85%
YoY- 6.99%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 209,739 169,052 167,124 174,340 142,383 134,754 144,708 6.37%
PBT 25,906 8,471 5,350 9,597 7,187 1,727 876 75.76%
Tax -5,438 -2,870 -2,230 -5,288 -2,935 -883 -581 45.12%
NP 20,468 5,601 3,120 4,309 4,252 844 295 102.57%
-
NP to SH 20,468 5,601 3,120 4,363 4,078 606 165 123.15%
-
Tax Rate 20.99% 33.88% 41.68% 55.10% 40.84% 51.13% 66.32% -
Total Cost 189,271 163,451 164,004 170,031 138,131 133,910 144,413 4.60%
-
Net Worth 901,317 887,332 875,240 874,281 874,281 868,962 812,253 1.74%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 901,317 887,332 875,240 874,281 874,281 868,962 812,253 1.74%
NOSH 722,741 722,741 722,678 722,547 722,546 730,220 731,759 -0.20%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.76% 3.31% 1.87% 2.47% 2.99% 0.63% 0.20% -
ROE 2.27% 0.63% 0.36% 0.50% 0.47% 0.07% 0.02% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 30.02 24.20 23.30 24.13 19.71 18.45 19.78 7.19%
EPS 2.93 0.80 0.43 0.60 0.56 0.08 0.02 129.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 1.22 1.21 1.21 1.19 1.11 2.53%
Adjusted Per Share Value based on latest NOSH - 722,547
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.86 23.26 23.00 23.99 19.59 18.54 19.91 6.37%
EPS 2.82 0.77 0.43 0.60 0.56 0.08 0.02 127.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2402 1.2209 1.2043 1.203 1.203 1.1957 1.1176 1.74%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.55 0.575 0.68 0.56 0.495 0.69 0.76 -
P/RPS 1.83 2.38 2.92 2.32 2.51 3.74 3.84 -11.61%
P/EPS 18.77 71.73 156.36 92.74 87.70 831.44 3,370.53 -57.86%
EY 5.33 1.39 0.64 1.08 1.14 0.12 0.03 136.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.56 0.46 0.41 0.58 0.68 -7.34%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 30/08/19 21/08/18 28/08/17 29/08/16 27/08/15 29/08/14 -
Price 0.96 0.50 0.765 0.53 0.475 0.59 0.74 -
P/RPS 3.20 2.07 3.28 2.20 2.41 3.20 3.74 -2.56%
P/EPS 32.77 62.37 175.90 87.77 84.16 710.94 3,281.83 -53.56%
EY 3.05 1.60 0.57 1.14 1.19 0.14 0.03 115.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.39 0.63 0.44 0.39 0.50 0.67 1.66%

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