[KEN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -21.66%
YoY- 55.94%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,917 27,272 33,866 15,217 6,481 15,768 25,617 5.78%
PBT 13,685 13,701 16,985 8,812 6,151 10,412 11,738 2.58%
Tax -2,450 -4,054 -3,107 -2,902 -2,361 -3,417 -1,844 4.84%
NP 11,235 9,647 13,878 5,910 3,790 6,995 9,894 2.13%
-
NP to SH 11,236 9,647 13,878 5,910 3,790 6,995 9,894 2.14%
-
Tax Rate 17.90% 29.59% 18.29% 32.93% 38.38% 32.82% 15.71% -
Total Cost 24,682 17,625 19,988 9,307 2,691 8,773 15,723 7.79%
-
Net Worth 254,874 215,174 199,025 89,712 156,270 145,107 131,426 11.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,487 5,379 5,379 4,037 5,388 5,407 4,673 -0.67%
Div Payout % 39.94% 55.76% 38.76% 68.31% 142.18% 77.31% 47.24% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,874 215,174 199,025 89,712 156,270 145,107 131,426 11.65%
NOSH 179,488 179,312 179,302 89,712 89,810 90,128 92,553 11.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 31.28% 35.37% 40.98% 38.84% 58.48% 44.36% 38.62% -
ROE 4.41% 4.48% 6.97% 6.59% 2.43% 4.82% 7.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.01 15.21 18.89 16.96 7.22 17.49 27.68 -5.25%
EPS 6.26 5.38 7.74 8.41 4.22 7.76 10.69 -8.52%
DPS 2.50 3.00 3.00 4.50 6.00 6.00 5.05 -11.04%
NAPS 1.42 1.20 1.11 1.00 1.74 1.61 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 89,712
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.73 14.22 17.66 7.94 3.38 8.22 13.36 5.78%
EPS 5.86 5.03 7.24 3.08 1.98 3.65 5.16 2.14%
DPS 2.34 2.81 2.81 2.11 2.81 2.82 2.44 -0.69%
NAPS 1.3294 1.1223 1.0381 0.4679 0.8151 0.7569 0.6855 11.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.85 1.01 0.995 1.50 1.15 1.03 1.00 -
P/RPS 4.25 6.64 5.27 8.84 15.94 5.89 3.61 2.75%
P/EPS 13.58 18.77 12.86 22.77 27.25 13.27 9.35 6.41%
EY 7.36 5.33 7.78 4.39 3.67 7.54 10.69 -6.02%
DY 2.94 2.97 3.02 3.00 5.22 5.83 5.05 -8.61%
P/NAPS 0.60 0.84 0.90 1.50 0.66 0.64 0.70 -2.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 -
Price 0.92 0.98 0.98 1.79 1.13 1.33 1.09 -
P/RPS 4.60 6.44 5.19 10.55 15.66 7.60 3.94 2.61%
P/EPS 14.70 18.22 12.66 27.17 26.78 17.14 10.20 6.27%
EY 6.80 5.49 7.90 3.68 3.73 5.84 9.81 -5.91%
DY 2.72 3.06 3.06 2.51 5.31 4.51 4.63 -8.47%
P/NAPS 0.65 0.82 0.88 1.79 0.65 0.83 0.77 -2.78%

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