[KENANGA] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	81,341	40,494	79,312	29,438	22,839	26,833	47,851	9.23%
YoY %	100.87%	-48.94%	169.42%	28.89%	-14.88%	-43.92%	-	-
Horiz. %	169.99%	84.63%	165.75%	61.52%	47.73%	56.08%	100.00%	-
PBT	12,682	-58,346	20,197	5,221	7,556	15,482	14,121	-1.77%
YoY %	121.74%	-388.88%	286.84%	-30.90%	-51.19%	9.64%	-	-
Horiz. %	89.81%	-413.19%	143.03%	36.97%	53.51%	109.64%	100.00%	-
Tax	-4,226	16,939	-1,064	-1,193	-5,744	-5,484	-1,597	17.59%
YoY %	-124.95%	1,692.01%	10.81%	79.23%	-4.74%	-243.39%	-	-
Horiz. %	264.62%	-1,060.68%	66.62%	74.70%	359.67%	343.39%	100.00%	-
NP	8,456	-41,407	19,133	4,028	1,812	9,998	12,524	-6.33%
YoY %	120.42%	-316.42%	375.00%	122.30%	-81.88%	-20.17%	-	-
Horiz. %	67.52%	-330.62%	152.77%	32.16%	14.47%	79.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,230	-41,950	18,419	3,523	1,607	9,998	12,524	-6.75%
YoY %	119.62%	-327.75%	422.82%	119.23%	-83.93%	-20.17%	-	-
Horiz. %	65.71%	-334.96%	147.07%	28.13%	12.83%	79.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.32%	-	5.27%	22.85%	76.02%	35.42%	11.31%	-
YoY %	0.00%	-	-76.94%	-69.94%	114.62%	213.17%	-	-
Horiz. %	294.61%	-	46.60%	202.03%	672.15%	313.17%	100.00%	-
Total Cost	72,885	81,901	60,179	25,410	21,027	16,835	35,327	12.81%
YoY %	-11.01%	36.10%	136.83%	20.84%	24.90%	-52.35%	-	-
Horiz. %	206.32%	231.84%	170.35%	71.93%	59.52%	47.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,661	790,362	841,134	577,200	605,303	695,485	656,615	4.09%
YoY %	5.73%	-6.04%	45.73%	-4.64%	-12.97%	5.92%	-	-
Horiz. %	127.27%	120.37%	128.10%	87.91%	92.19%	105.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	835,661	790,362	841,134	577,200	605,303	695,485	656,615	4.09%
YoY %	5.73%	-6.04%	45.73%	-4.64%	-12.97%	5.92%	-	-
Horiz. %	127.27%	120.37%	128.10%	87.91%	92.19%	105.92%	100.00%	-
NOSH	633,076	607,971	613,966	577,200	535,666	624,874	596,380	0.99%
YoY %	4.13%	-0.98%	6.37%	7.75%	-14.28%	4.78%	-	-
Horiz. %	106.15%	101.94%	102.95%	96.78%	89.82%	104.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	10.40%	-102.25%	24.12%	13.68%	7.93%	37.26%	26.17%	-
YoY %	110.17%	-523.92%	76.32%	72.51%	-78.72%	42.38%	-	-
Horiz. %	39.74%	-390.71%	92.17%	52.27%	30.30%	142.38%	100.00%	-
ROE	0.98%	-5.31%	2.19%	0.61%	0.27%	1.44%	1.91%	-
YoY %	118.46%	-342.47%	259.02%	125.93%	-81.25%	-24.61%	-	-
Horiz. %	51.31%	-278.01%	114.66%	31.94%	14.14%	75.39%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	12.85	6.66	12.92	5.10	4.26	4.29	8.02	8.16%
YoY %	92.94%	-48.45%	153.33%	19.72%	-0.70%	-46.51%	-	-
Horiz. %	160.22%	83.04%	161.10%	63.59%	53.12%	53.49%	100.00%	-
EPS	1.30	-6.90	3.00	0.60	0.30	1.60	2.10	-7.67%
YoY %	118.84%	-330.00%	400.00%	100.00%	-81.25%	-23.81%	-	-
Horiz. %	61.90%	-328.57%	142.86%	28.57%	14.29%	76.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.32	1.30	1.37	1.00	1.13	1.113	1.101	3.06%
YoY %	1.54%	-5.11%	37.00%	-11.50%	1.53%	1.09%	-	-
Horiz. %	119.89%	118.07%	124.43%	90.83%	102.63%	101.09%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 577,200
RPS	11.19	5.57	10.91	4.05	3.14	3.69	6.58	9.24%
YoY %	100.90%	-48.95%	169.38%	28.98%	-14.91%	-43.92%	-	-
Horiz. %	170.06%	84.65%	165.81%	61.55%	47.72%	56.08%	100.00%	-
EPS	1.13	-5.77	2.53	0.48	0.22	1.38	1.72	-6.75%
YoY %	119.58%	-328.06%	427.08%	118.18%	-84.06%	-19.77%	-	-
Horiz. %	65.70%	-335.47%	147.09%	27.91%	12.79%	80.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1498	1.0875	1.1574	0.7942	0.8329	0.957	0.9035	4.09%
YoY %	5.73%	-6.04%	45.73%	-4.65%	-12.97%	5.92%	-	-
Horiz. %	127.26%	120.37%	128.10%	87.90%	92.19%	105.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.62	0.57	1.03	0.58	0.54	0.82	1.04	-
P/RPS	4.83	8.56	7.97	11.37	12.67	19.10	12.96	-15.15%
YoY %	-43.57%	7.40%	-29.90%	-10.26%	-33.66%	47.38%	-	-
Horiz. %	37.27%	66.05%	61.50%	87.73%	97.76%	147.38%	100.00%	-
P/EPS	47.69	-8.26	34.33	95.03	180.00	51.25	49.52	-0.62%
YoY %	677.36%	-124.06%	-63.87%	-47.21%	251.22%	3.49%	-	-
Horiz. %	96.30%	-16.68%	69.33%	191.90%	363.49%	103.49%	100.00%	-
EY	2.10	-12.11	2.91	1.05	0.56	1.95	2.02	0.64%
YoY %	117.34%	-516.15%	177.14%	87.50%	-71.28%	-3.47%	-	-
Horiz. %	103.96%	-599.50%	144.06%	51.98%	27.72%	96.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.44	0.75	0.58	0.48	0.74	0.94	-10.90%
YoY %	6.82%	-41.33%	29.31%	20.83%	-35.14%	-21.28%	-	-
Horiz. %	50.00%	46.81%	79.79%	61.70%	51.06%	78.72%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	13/11/09	19/12/08	22/11/07	30/11/06	16/11/05	29/11/04	19/11/03	-
Price	0.65	0.43	1.00	0.71	0.52	0.81	1.06	-
P/RPS	5.06	6.46	7.74	13.92	12.20	18.86	13.21	-14.76%
YoY %	-21.67%	-16.54%	-44.40%	14.10%	-35.31%	42.77%	-	-
Horiz. %	38.30%	48.90%	58.59%	105.37%	92.35%	142.77%	100.00%	-
P/EPS	50.00	-6.23	33.33	116.32	173.33	50.63	50.48	-0.15%
YoY %	902.57%	-118.69%	-71.35%	-32.89%	242.35%	0.30%	-	-
Horiz. %	99.05%	-12.34%	66.03%	230.43%	343.36%	100.30%	100.00%	-
EY	2.00	-16.05	3.00	0.86	0.58	1.98	1.98	0.16%
YoY %	112.46%	-635.00%	248.84%	48.28%	-70.71%	0.00%	-	-
Horiz. %	101.01%	-810.61%	151.52%	43.43%	29.29%	100.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.33	0.73	0.71	0.46	0.73	0.96	-10.59%
YoY %	48.48%	-54.79%	2.82%	54.35%	-36.99%	-23.96%	-	-
Horiz. %	51.04%	34.38%	76.04%	73.96%	47.92%	76.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos