[KEN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 136.73%
YoY- 76.66%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 17,961 17,877 10,485 16,015 14,266 12,368 20,173 -1.91%
PBT 3,301 2,846 2,434 3,616 2,396 4,769 3,996 -3.13%
Tax -1,319 -1,530 -633 -922 -871 -1,460 -2,015 -6.81%
NP 1,982 1,316 1,801 2,694 1,525 3,309 1,981 0.00%
-
NP to SH 1,982 1,316 1,801 2,694 1,525 3,309 1,981 0.00%
-
Tax Rate 39.96% 53.76% 26.01% 25.50% 36.35% 30.61% 50.43% -
Total Cost 15,979 16,561 8,684 13,321 12,741 9,059 18,192 -2.13%
-
Net Worth 105,406 100,953 96,976 93,207 82,984 66,379 53,772 11.86%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 105,406 100,953 96,976 93,207 82,984 66,379 53,772 11.86%
NOSH 90,090 90,136 60,234 60,133 59,274 19,993 19,989 28.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.04% 7.36% 17.18% 16.82% 10.69% 26.75% 9.82% -
ROE 1.88% 1.30% 1.86% 2.89% 1.84% 4.98% 3.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.94 19.83 17.41 26.63 24.07 61.86 100.92 -23.67%
EPS 2.20 1.46 2.99 4.48 2.62 16.55 9.91 -22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.12 1.61 1.55 1.40 3.32 2.69 -12.95%
Adjusted Per Share Value based on latest NOSH - 60,133
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.37 9.32 5.47 8.35 7.44 6.45 10.52 -1.91%
EPS 1.03 0.69 0.94 1.41 0.80 1.73 1.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5498 0.5266 0.5058 0.4862 0.4328 0.3462 0.2805 11.86%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.89 0.65 0.66 1.05 1.10 1.81 0.96 -
P/RPS 4.46 3.28 3.79 3.94 4.57 2.93 0.95 29.38%
P/EPS 40.45 44.52 22.07 23.44 42.76 10.94 9.69 26.87%
EY 2.47 2.25 4.53 4.27 2.34 9.14 10.32 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.41 0.68 0.79 0.55 0.36 13.25%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 26/07/06 27/07/05 27/07/04 22/08/03 22/08/02 08/08/01 -
Price 1.01 0.56 0.63 1.10 1.27 1.78 1.16 -
P/RPS 5.07 2.82 3.62 4.13 5.28 2.88 1.15 28.03%
P/EPS 45.91 38.36 21.07 24.55 49.36 10.76 11.71 25.55%
EY 2.18 2.61 4.75 4.07 2.03 9.30 8.54 -20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.50 0.39 0.71 0.91 0.54 0.43 12.24%

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