[KENANGA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.56%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 293,721 113,537 109,490 163,059 98,334 101,551 62,625 29.36%
PBT 105,475 -6,996 16,580 22,734 12,149 -6,844 -31,336 -
Tax 16,377 -13,263 -1,685 -9,023 -3,094 3,025 32,276 -10.68%
NP 121,852 -20,259 14,895 13,711 9,055 -3,819 940 124.88%
-
NP to SH 119,226 -21,338 14,690 13,711 9,055 -5,327 -27,990 -
-
Tax Rate -15.53% - 10.16% 39.69% 25.47% - - -
Total Cost 171,869 133,796 94,595 149,348 89,279 105,370 61,685 18.61%
-
Net Worth 841,134 577,200 605,303 695,485 656,615 620,253 538,149 7.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 16,889 30,113 37,599 -
Div Payout % - - - - 186.53% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 841,134 577,200 605,303 695,485 656,615 620,253 538,149 7.72%
NOSH 613,966 577,200 535,666 624,874 596,380 562,333 469,999 4.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 41.49% -17.84% 13.60% 8.41% 9.21% -3.76% 1.50% -
ROE 14.17% -3.70% 2.43% 1.97% 1.38% -0.86% -5.20% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.84 19.67 20.44 26.09 16.49 18.06 13.32 23.73%
EPS 19.42 -3.70 2.74 2.19 1.52 -0.95 -5.96 -
DPS 0.00 0.00 0.00 0.00 2.83 5.36 8.00 -
NAPS 1.37 1.00 1.13 1.113 1.101 1.103 1.145 3.03%
Adjusted Per Share Value based on latest NOSH - 624,874
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.92 15.43 14.88 22.16 13.36 13.80 8.51 29.36%
EPS 16.20 -2.90 2.00 1.86 1.23 -0.72 -3.80 -
DPS 0.00 0.00 0.00 0.00 2.30 4.09 5.11 -
NAPS 1.1432 0.7845 0.8227 0.9453 0.8924 0.843 0.7314 7.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.03 0.58 0.54 0.82 1.04 1.01 0.99 -
P/RPS 2.15 2.95 2.64 3.14 6.31 5.59 7.43 -18.66%
P/EPS 5.30 -15.69 19.69 37.37 68.50 -106.62 -16.62 -
EY 18.85 -6.37 5.08 2.68 1.46 -0.94 -6.02 -
DY 0.00 0.00 0.00 0.00 2.72 5.30 8.08 -
P/NAPS 0.75 0.58 0.48 0.74 0.94 0.92 0.86 -2.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 30/11/06 16/11/05 29/11/04 19/11/03 20/11/02 13/11/01 -
Price 1.00 0.71 0.52 0.81 1.06 0.87 1.03 -
P/RPS 2.09 3.61 2.54 3.10 6.43 4.82 7.73 -19.57%
P/EPS 5.15 -19.21 18.96 36.92 69.81 -91.84 -17.30 -
EY 19.42 -5.21 5.27 2.71 1.43 -1.09 -5.78 -
DY 0.00 0.00 0.00 0.00 2.67 6.16 7.77 -
P/NAPS 0.73 0.71 0.46 0.73 0.96 0.79 0.90 -3.42%

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