[KENANGA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 151.11%
YoY- 130.47%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 302,599 276,907 296,341 247,689 230,139 316,838 136,131 14.22%
PBT 6,266 15,536 -50,630 31,301 -69,650 134,058 42,544 -27.30%
Tax -5,371 -3,196 5,347 -14,146 18,913 9,726 -12,309 -12.89%
NP 895 12,340 -45,283 17,155 -50,737 143,784 30,235 -44.35%
-
NP to SH 218 7,900 -53,301 16,169 -53,058 141,113 28,684 -55.62%
-
Tax Rate 85.72% 20.57% - 45.19% - -7.26% 28.93% -
Total Cost 301,704 264,567 341,624 230,534 280,876 173,054 105,896 19.04%
-
Net Worth 775,179 672,499 753,858 810,718 607,971 872,234 599,708 4.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 59 - - 6,095 - - - -
Div Payout % 27.33% - - 37.70% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 775,179 672,499 753,858 810,718 607,971 872,234 599,708 4.36%
NOSH 686,000 672,499 617,916 609,562 607,971 614,250 599,708 2.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.30% 4.46% -15.28% 6.93% -22.05% 45.38% 22.21% -
ROE 0.03% 1.17% -7.07% 1.99% -8.73% 16.18% 4.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.11 41.18 47.96 40.63 37.85 51.58 22.70 11.69%
EPS 0.03 1.17 -8.63 2.65 -8.73 22.97 4.78 -57.01%
DPS 0.01 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.22 1.33 1.00 1.42 1.00 2.05%
Adjusted Per Share Value based on latest NOSH - 609,562
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.13 37.64 40.28 33.66 31.28 43.06 18.50 14.22%
EPS 0.03 1.07 -7.24 2.20 -7.21 19.18 3.90 -55.53%
DPS 0.01 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 1.0536 0.914 1.0246 1.1019 0.8263 1.1855 0.8151 4.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.61 0.64 0.71 0.64 0.41 0.94 0.75 -
P/RPS 1.38 1.55 1.48 1.58 1.08 1.82 3.30 -13.51%
P/EPS 1,919.54 54.48 -8.23 24.13 -4.70 4.09 15.68 122.66%
EY 0.05 1.84 -12.15 4.14 -21.29 24.44 6.38 -55.39%
DY 0.01 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.58 0.48 0.41 0.66 0.75 -5.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/03/13 29/02/12 28/02/11 24/02/10 27/02/09 26/02/08 27/02/07 -
Price 0.55 0.67 0.70 0.90 0.43 0.88 1.29 -
P/RPS 1.25 1.63 1.46 2.21 1.14 1.71 5.68 -22.28%
P/EPS 1,730.73 57.03 -8.12 33.93 -4.93 3.83 26.97 99.96%
EY 0.06 1.75 -12.32 2.95 -20.30 26.11 3.71 -49.68%
DY 0.02 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.57 0.68 0.43 0.62 1.29 -14.88%

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