[KENANGA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.4%
YoY- 282.53%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 136,131 97,834 139,819 138,656 90,708 79,717 165,360 -3.18%
PBT 42,544 -38,601 53,912 7,189 1,022 -28,237 62,900 -6.30%
Tax -12,309 -3,438 -15,391 -162 815 20,143 -10,228 3.13%
NP 30,235 -42,039 38,521 7,027 1,837 -8,094 52,672 -8.83%
-
NP to SH 28,684 -42,225 38,521 7,027 1,837 -32,892 46,586 -7.76%
-
Tax Rate 28.93% - 28.55% 2.25% -79.75% - 16.26% -
Total Cost 105,896 139,873 101,298 131,629 88,871 87,811 112,688 -1.03%
-
Net Worth 599,708 707,470 717,334 653,118 618,736 678,754 603,949 -0.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 30,113 37,599 -
Div Payout % - - - - - 0.00% 80.71% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 599,708 707,470 717,334 653,118 618,736 678,754 603,949 -0.11%
NOSH 599,708 610,783 620,531 597,000 562,999 602,266 469,999 4.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.21% -42.97% 27.55% 5.07% 2.03% -10.15% 31.85% -
ROE 4.78% -5.97% 5.37% 1.08% 0.30% -4.85% 7.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.70 16.02 22.53 23.23 16.11 13.24 35.18 -7.03%
EPS 4.78 -6.91 6.21 1.18 0.33 -5.46 9.91 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
NAPS 1.00 1.1583 1.156 1.094 1.099 1.127 1.285 -4.09%
Adjusted Per Share Value based on latest NOSH - 597,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.73 13.46 19.24 19.08 12.48 10.97 22.75 -3.18%
EPS 3.95 -5.81 5.30 0.97 0.25 -4.53 6.41 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 4.14 5.17 -
NAPS 0.8252 0.9734 0.987 0.8987 0.8514 0.9339 0.831 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.75 0.46 0.79 1.02 0.70 1.00 1.29 -
P/RPS 3.30 2.87 3.51 4.39 4.34 7.56 3.67 -1.75%
P/EPS 15.68 -6.65 12.73 86.66 214.53 -18.31 13.01 3.15%
EY 6.38 -15.03 7.86 1.15 0.47 -5.46 7.68 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 5.00 6.20 -
P/NAPS 0.75 0.40 0.68 0.93 0.64 0.89 1.00 -4.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 21/02/05 25/02/04 27/02/03 25/02/02 15/03/01 -
Price 1.29 0.62 0.78 1.22 0.70 1.07 1.13 -
P/RPS 5.68 3.87 3.46 5.25 4.34 8.08 3.21 9.97%
P/EPS 26.97 -8.97 12.56 103.65 214.53 -19.59 11.40 15.42%
EY 3.71 -11.15 7.96 0.96 0.47 -5.10 8.77 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 4.67 7.08 -
P/NAPS 1.29 0.54 0.67 1.12 0.64 0.95 0.88 6.57%

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