[KEN] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 171.86%
YoY- 500.3%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 25,617 5,238 12,401 13,433 18,534 23,541 17,070 6.99%
PBT 11,738 5,481 3,259 4,554 3,106 352 3,749 20.94%
Tax -1,844 -755 -984 -544 -2,438 -1,126 -1,039 10.02%
NP 9,894 4,726 2,275 4,010 668 -774 2,710 24.07%
-
NP to SH 9,894 4,726 2,275 4,010 668 906 2,710 24.07%
-
Tax Rate 15.71% 13.77% 30.19% 11.95% 78.49% 319.89% 27.71% -
Total Cost 15,723 512 10,126 9,423 17,866 24,315 14,360 1.52%
-
Net Worth 131,426 119,084 114,229 112,241 90,113 101,472 96,355 5.30%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,673 3,750 3,839 5,755 4,505 4,530 3,011 7.59%
Div Payout % 47.24% 79.36% 168.78% 143.54% 674.50% 500.00% 111.11% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 131,426 119,084 114,229 112,241 90,113 101,472 96,355 5.30%
NOSH 92,553 93,767 95,991 95,933 90,113 90,600 60,222 7.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 38.62% 90.23% 18.35% 29.85% 3.60% -3.29% 15.88% -
ROE 7.53% 3.97% 1.99% 3.57% 0.74% 0.89% 2.81% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.68 5.59 12.92 14.00 20.57 25.98 28.35 -0.39%
EPS 10.69 5.07 2.37 4.18 0.74 1.00 4.50 15.50%
DPS 5.05 4.00 4.00 6.00 5.00 5.00 5.00 0.16%
NAPS 1.42 1.27 1.19 1.17 1.00 1.12 1.60 -1.96%
Adjusted Per Share Value based on latest NOSH - 95,933
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.36 2.73 6.47 7.01 9.67 12.28 8.90 7.00%
EPS 5.16 2.47 1.19 2.09 0.35 0.47 1.41 24.12%
DPS 2.44 1.96 2.00 3.00 2.35 2.36 1.57 7.62%
NAPS 0.6855 0.6211 0.5958 0.5854 0.47 0.5293 0.5026 5.30%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.00 0.75 0.75 0.93 0.58 0.54 0.91 -
P/RPS 3.61 13.43 5.81 6.64 2.82 2.08 3.21 1.97%
P/EPS 9.35 14.88 31.65 22.25 78.24 54.00 20.22 -12.05%
EY 10.69 6.72 3.16 4.49 1.28 1.85 4.95 13.68%
DY 5.05 5.33 5.33 6.45 8.62 9.26 5.49 -1.38%
P/NAPS 0.70 0.59 0.63 0.79 0.58 0.48 0.57 3.48%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 23/02/10 19/02/09 21/02/08 16/02/07 27/02/06 22/02/05 -
Price 1.09 0.75 0.66 0.89 0.77 0.69 0.95 -
P/RPS 3.94 13.43 5.11 6.36 3.74 2.66 3.35 2.73%
P/EPS 10.20 14.88 27.85 21.29 103.87 69.00 21.11 -11.41%
EY 9.81 6.72 3.59 4.70 0.96 1.45 4.74 12.88%
DY 4.63 5.33 6.06 6.74 6.49 7.25 5.26 -2.10%
P/NAPS 0.77 0.59 0.55 0.76 0.77 0.62 0.59 4.53%

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