[KEN] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.67%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 22,454 15,146 14,156 21,297 7,351 29,050 14,491 7.56%
PBT 1,936 3,318 2,350 3,153 3,045 4,948 2,943 -6.73%
Tax -1,181 -887 -769 -1,145 -1,087 -1,458 -901 4.61%
NP 755 2,431 1,581 2,008 1,958 3,490 2,042 -15.27%
-
NP to SH 755 2,431 1,581 2,008 1,958 3,490 2,042 -15.27%
-
Tax Rate 61.00% 26.73% 32.72% 36.31% 35.70% 29.47% 30.62% -
Total Cost 21,699 12,715 12,575 19,289 5,393 25,560 12,449 9.69%
-
Net Worth 100,666 99,408 93,176 86,572 67,800 57,399 52,246 11.54%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 100,666 99,408 93,176 86,572 67,800 57,399 52,246 11.54%
NOSH 89,880 90,371 60,114 60,119 20,000 19,999 19,941 28.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.36% 16.05% 11.17% 9.43% 26.64% 12.01% 14.09% -
ROE 0.75% 2.45% 1.70% 2.32% 2.89% 6.08% 3.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.98 16.76 23.55 35.42 36.76 145.25 72.67 -16.29%
EPS 0.84 2.69 2.63 3.34 9.79 17.45 10.24 -34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.55 1.44 3.39 2.87 2.62 -13.20%
Adjusted Per Share Value based on latest NOSH - 60,119
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.71 7.90 7.38 11.11 3.83 15.15 7.56 7.56%
EPS 0.39 1.27 0.82 1.05 1.02 1.82 1.07 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5251 0.5185 0.486 0.4516 0.3536 0.2994 0.2725 11.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.60 0.63 1.00 1.15 1.52 1.00 1.64 -
P/RPS 2.40 3.76 4.25 3.25 4.14 0.69 2.26 1.00%
P/EPS 71.43 23.42 38.02 34.43 15.53 5.73 16.02 28.27%
EY 1.40 4.27 2.63 2.90 6.44 17.45 6.24 -22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.65 0.80 0.45 0.35 0.63 -2.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/10/06 15/12/05 26/10/04 17/11/03 26/11/02 08/11/01 30/10/00 -
Price 0.62 0.51 0.97 1.22 1.02 1.12 1.55 -
P/RPS 2.48 3.04 4.12 3.44 2.78 0.77 2.13 2.56%
P/EPS 73.81 18.96 36.88 36.53 10.42 6.42 15.14 30.20%
EY 1.35 5.27 2.71 2.74 9.60 15.58 6.61 -23.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.63 0.85 0.30 0.39 0.59 -1.16%

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