[KEN] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 51.0%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,092 5,419 2,811 39,067 35,917 27,272 33,866 -15.75%
PBT 1,476 1,428 -1,373 22,953 13,685 13,701 16,985 -33.42%
Tax 324 -251 -1,289 -5,651 -2,450 -4,054 -3,107 -
NP 1,800 1,177 -2,662 17,302 11,235 9,647 13,878 -28.83%
-
NP to SH 1,800 1,177 -2,662 17,302 11,236 9,647 13,878 -28.83%
-
Tax Rate -21.95% 17.58% - 24.62% 17.90% 29.59% 18.29% -
Total Cost 10,292 4,242 5,473 21,765 24,682 17,625 19,988 -10.46%
-
Net Worth 329,980 319,219 319,219 297,701 254,874 215,174 199,025 8.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,690 4,483 4,487 5,379 5,379 -
Div Payout % - - 0.00% 25.91% 39.94% 55.76% 38.76% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 329,980 319,219 319,219 297,701 254,874 215,174 199,025 8.78%
NOSH 191,720 191,720 191,720 191,720 179,488 179,312 179,302 1.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.89% 21.72% -94.70% 44.29% 31.28% 35.37% 40.98% -
ROE 0.55% 0.37% -0.83% 5.81% 4.41% 4.48% 6.97% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.74 3.02 1.57 21.78 20.01 15.21 18.89 -15.76%
EPS 1.00 0.66 -1.48 9.65 6.26 5.38 7.74 -28.87%
DPS 0.00 0.00 1.50 2.50 2.50 3.00 3.00 -
NAPS 1.84 1.78 1.78 1.66 1.42 1.20 1.11 8.78%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.31 2.83 1.47 20.38 18.73 14.22 17.66 -15.74%
EPS 0.94 0.61 -1.39 9.02 5.86 5.03 7.24 -28.81%
DPS 0.00 0.00 1.40 2.34 2.34 2.81 2.81 -
NAPS 1.7212 1.665 1.665 1.5528 1.3294 1.1223 1.0381 8.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.585 0.63 0.92 0.85 1.01 0.995 -
P/RPS 8.90 19.36 40.19 4.22 4.25 6.64 5.27 9.11%
P/EPS 59.78 89.14 -42.44 9.54 13.58 18.77 12.86 29.15%
EY 1.67 1.12 -2.36 10.49 7.36 5.33 7.78 -22.60%
DY 0.00 0.00 2.38 2.72 2.94 2.97 3.02 -
P/NAPS 0.33 0.33 0.35 0.55 0.60 0.84 0.90 -15.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 25/02/15 -
Price 0.54 0.53 0.68 0.92 0.92 0.98 0.98 -
P/RPS 8.01 17.54 43.38 4.22 4.60 6.44 5.19 7.49%
P/EPS 53.80 80.75 -45.81 9.54 14.70 18.22 12.66 27.24%
EY 1.86 1.24 -2.18 10.49 6.80 5.49 7.90 -21.40%
DY 0.00 0.00 2.21 2.72 2.72 3.06 3.06 -
P/NAPS 0.29 0.30 0.38 0.55 0.65 0.82 0.88 -16.87%

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