[KEN] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.77%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,007 16,646 12,030 26,230 20,267 8,602 4,701 34.62%
PBT 13,129 9,492 4,744 6,331 8,545 3,443 1,244 48.07%
Tax -5,652 -1,948 -924 -1,327 -2,215 -488 -261 66.91%
NP 7,477 7,544 3,820 5,004 6,330 2,955 983 40.21%
-
NP to SH 7,477 7,544 3,820 5,004 6,330 2,955 983 40.21%
-
Tax Rate 43.05% 20.52% 19.48% 20.96% 25.92% 14.17% 20.98% -
Total Cost 20,530 9,102 8,210 21,226 13,937 5,647 3,718 32.93%
-
Net Worth 185,127 165,972 152,800 140,111 123,625 114,447 111,661 8.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 185,127 165,972 152,800 140,111 123,625 114,447 111,661 8.78%
NOSH 179,735 89,714 89,882 90,981 92,951 93,809 95,436 11.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.70% 45.32% 31.75% 19.08% 31.23% 34.35% 20.91% -
ROE 4.04% 4.55% 2.50% 3.57% 5.12% 2.58% 0.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.58 18.55 13.38 28.83 21.80 9.17 4.93 21.12%
EPS 4.16 8.41 4.25 5.50 6.81 3.15 1.03 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.85 1.70 1.54 1.33 1.22 1.17 -2.10%
Adjusted Per Share Value based on latest NOSH - 90,981
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.61 8.68 6.27 13.68 10.57 4.49 2.45 34.64%
EPS 3.90 3.93 1.99 2.61 3.30 1.54 0.51 40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9656 0.8657 0.797 0.7308 0.6448 0.597 0.5824 8.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.10 1.55 1.18 0.96 0.82 0.75 0.69 -
P/RPS 7.06 8.35 8.82 3.33 3.76 8.18 14.01 -10.78%
P/EPS 26.44 18.43 27.76 17.45 12.04 23.81 66.99 -14.34%
EY 3.78 5.43 3.60 5.73 8.30 4.20 1.49 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.84 0.69 0.62 0.62 0.61 0.59 10.42%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 13/11/13 29/11/12 23/11/11 22/11/10 19/11/09 20/11/08 -
Price 1.01 1.52 1.21 1.05 0.95 0.71 0.63 -
P/RPS 6.48 8.19 9.04 3.64 4.36 7.74 12.79 -10.70%
P/EPS 24.28 18.08 28.47 19.09 13.95 22.54 61.17 -14.26%
EY 4.12 5.53 3.51 5.24 7.17 4.44 1.63 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.71 0.68 0.71 0.58 0.54 10.43%

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