[KEN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 155.18%
YoY- 200.61%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,030 26,230 20,267 8,602 4,701 11,757 22,454 -9.86%
PBT 4,744 6,331 8,545 3,443 1,244 2,182 1,936 16.09%
Tax -924 -1,327 -2,215 -488 -261 -707 -1,181 -4.00%
NP 3,820 5,004 6,330 2,955 983 1,475 755 30.99%
-
NP to SH 3,820 5,004 6,330 2,955 983 1,475 755 30.99%
-
Tax Rate 19.48% 20.96% 25.92% 14.17% 20.98% 32.40% 61.00% -
Total Cost 8,210 21,226 13,937 5,647 3,718 10,282 21,699 -14.94%
-
Net Worth 152,800 140,111 123,625 114,447 111,661 109,188 100,666 7.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 152,800 140,111 123,625 114,447 111,661 109,188 100,666 7.19%
NOSH 89,882 90,981 92,951 93,809 95,436 95,779 89,880 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 31.75% 19.08% 31.23% 34.35% 20.91% 12.55% 3.36% -
ROE 2.50% 3.57% 5.12% 2.58% 0.88% 1.35% 0.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.38 28.83 21.80 9.17 4.93 12.28 24.98 -9.87%
EPS 4.25 5.50 6.81 3.15 1.03 1.54 0.84 30.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.54 1.33 1.22 1.17 1.14 1.12 7.19%
Adjusted Per Share Value based on latest NOSH - 93,809
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.27 13.68 10.57 4.49 2.45 6.13 11.71 -9.87%
EPS 1.99 2.61 3.30 1.54 0.51 0.77 0.39 31.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7308 0.6448 0.597 0.5824 0.5695 0.5251 7.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 0.96 0.82 0.75 0.69 1.05 0.60 -
P/RPS 8.82 3.33 3.76 8.18 14.01 8.55 2.40 24.20%
P/EPS 27.76 17.45 12.04 23.81 66.99 68.18 71.43 -14.56%
EY 3.60 5.73 8.30 4.20 1.49 1.47 1.40 17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.62 0.61 0.59 0.92 0.54 4.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 22/11/10 19/11/09 20/11/08 25/10/07 19/10/06 -
Price 1.21 1.05 0.95 0.71 0.63 1.01 0.62 -
P/RPS 9.04 3.64 4.36 7.74 12.79 8.23 2.48 24.03%
P/EPS 28.47 19.09 13.95 22.54 61.17 65.58 73.81 -14.66%
EY 3.51 5.24 7.17 4.44 1.63 1.52 1.35 17.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.71 0.58 0.54 0.89 0.55 4.34%

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