[KENANGA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -143.17%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 41,320 18,726 30,382 53,622 13,300 24,143 7,051 34.25%
PBT 17,252 -32,288 22,893 -8,285 -3,325 -11,191 -14,290 -
Tax -4,288 -5,242 -3,489 2,879 -53 11,191 14,290 -
NP 12,964 -37,530 19,404 -5,406 -3,378 0 0 -
-
NP to SH 12,511 -37,511 19,404 -5,406 -3,378 -9,034 -5,640 -
-
Tax Rate 24.86% - 15.24% - - - - -
Total Cost 28,356 56,256 10,978 59,028 16,678 24,143 7,051 26.09%
-
Net Worth 599,708 707,470 717,334 653,118 618,736 678,754 611,939 -0.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 16,889 30,113 37,599 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 599,708 707,470 717,334 653,118 618,736 678,754 611,939 -0.33%
NOSH 599,708 610,783 620,531 597,000 562,999 602,266 469,999 4.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.37% -200.42% 63.87% -10.08% -25.40% 0.00% 0.00% -
ROE 2.09% -5.30% 2.71% -0.83% -0.55% -1.33% -0.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.89 3.07 4.90 8.98 2.36 4.01 1.50 28.91%
EPS 2.00 -6.10 3.20 -0.90 -0.60 -1.50 -1.20 -
DPS 0.00 0.00 0.00 0.00 3.00 5.00 8.00 -
NAPS 1.00 1.1583 1.156 1.094 1.099 1.127 1.302 -4.30%
Adjusted Per Share Value based on latest NOSH - 597,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.69 2.58 4.18 7.38 1.83 3.32 0.97 34.27%
EPS 1.72 -5.16 2.67 -0.74 -0.46 -1.24 -0.78 -
DPS 0.00 0.00 0.00 0.00 2.32 4.14 5.17 -
NAPS 0.8252 0.9734 0.987 0.8987 0.8514 0.9339 0.842 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.75 0.46 0.79 1.02 0.70 1.00 1.29 -
P/RPS 10.89 15.00 16.14 11.36 29.63 24.95 85.99 -29.12%
P/EPS 35.95 -7.49 25.26 -112.64 -116.67 -66.67 -107.50 -
EY 2.78 -13.35 3.96 -0.89 -0.86 -1.50 -0.93 -
DY 0.00 0.00 0.00 0.00 4.29 5.00 6.20 -
P/NAPS 0.75 0.40 0.68 0.93 0.64 0.89 0.99 -4.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 21/02/05 25/02/04 27/02/03 25/02/02 15/03/01 -
Price 1.29 0.62 0.78 1.22 0.70 1.07 1.13 -
P/RPS 18.72 20.22 15.93 13.58 29.63 26.69 75.32 -20.69%
P/EPS 61.84 -10.10 24.94 -134.73 -116.67 -71.33 -94.17 -
EY 1.62 -9.91 4.01 -0.74 -0.86 -1.40 -1.06 -
DY 0.00 0.00 0.00 0.00 4.29 4.67 7.08 -
P/NAPS 1.29 0.54 0.67 1.12 0.64 0.95 0.87 6.78%

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