[KEN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 56.3%
YoY- 109.35%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 15,217 6,481 15,768 25,617 5,238 12,401 13,433 2.09%
PBT 8,812 6,151 10,412 11,738 5,481 3,259 4,554 11.61%
Tax -2,902 -2,361 -3,417 -1,844 -755 -984 -544 32.15%
NP 5,910 3,790 6,995 9,894 4,726 2,275 4,010 6.67%
-
NP to SH 5,910 3,790 6,995 9,894 4,726 2,275 4,010 6.67%
-
Tax Rate 32.93% 38.38% 32.82% 15.71% 13.77% 30.19% 11.95% -
Total Cost 9,307 2,691 8,773 15,723 512 10,126 9,423 -0.20%
-
Net Worth 89,712 156,270 145,107 131,426 119,084 114,229 112,241 -3.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,037 5,388 5,407 4,673 3,750 3,839 5,755 -5.73%
Div Payout % 68.31% 142.18% 77.31% 47.24% 79.36% 168.78% 143.54% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 89,712 156,270 145,107 131,426 119,084 114,229 112,241 -3.66%
NOSH 89,712 89,810 90,128 92,553 93,767 95,991 95,933 -1.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 38.84% 58.48% 44.36% 38.62% 90.23% 18.35% 29.85% -
ROE 6.59% 2.43% 4.82% 7.53% 3.97% 1.99% 3.57% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.96 7.22 17.49 27.68 5.59 12.92 14.00 3.24%
EPS 8.41 4.22 7.76 10.69 5.07 2.37 4.18 12.34%
DPS 4.50 6.00 6.00 5.05 4.00 4.00 6.00 -4.67%
NAPS 1.00 1.74 1.61 1.42 1.27 1.19 1.17 -2.58%
Adjusted Per Share Value based on latest NOSH - 92,553
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.94 3.38 8.22 13.36 2.73 6.47 7.01 2.09%
EPS 3.08 1.98 3.65 5.16 2.47 1.19 2.09 6.66%
DPS 2.11 2.81 2.82 2.44 1.96 2.00 3.00 -5.69%
NAPS 0.4679 0.8151 0.7569 0.6855 0.6211 0.5958 0.5854 -3.66%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.50 1.15 1.03 1.00 0.75 0.75 0.93 -
P/RPS 8.84 15.94 5.89 3.61 13.43 5.81 6.64 4.88%
P/EPS 22.77 27.25 13.27 9.35 14.88 31.65 22.25 0.38%
EY 4.39 3.67 7.54 10.69 6.72 3.16 4.49 -0.37%
DY 3.00 5.22 5.83 5.05 5.33 5.33 6.45 -11.96%
P/NAPS 1.50 0.66 0.64 0.70 0.59 0.63 0.79 11.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 28/02/13 21/02/12 21/02/11 23/02/10 19/02/09 21/02/08 -
Price 1.79 1.13 1.33 1.09 0.75 0.66 0.89 -
P/RPS 10.55 15.66 7.60 3.94 13.43 5.11 6.36 8.79%
P/EPS 27.17 26.78 17.14 10.20 14.88 27.85 21.29 4.14%
EY 3.68 3.73 5.84 9.81 6.72 3.59 4.70 -3.99%
DY 2.51 5.31 4.51 4.63 5.33 6.06 6.74 -15.16%
P/NAPS 1.79 0.65 0.83 0.77 0.59 0.55 0.76 15.33%

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