[KENMARK] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 79.9%
YoY- 42.93%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Revenue 233,236 293,358 306,195 285,434 275,601 215,103 184,855 3.25%
PBT 9,417 6,621 5,343 13,369 27,688 21,375 17,915 -8.48%
Tax -1 -33 -3,179 -2,656 -58 -39 -86 -45.86%
NP 9,416 6,588 2,164 10,713 27,630 21,336 17,829 -8.42%
-
NP to SH 9,416 6,588 2,164 10,713 27,630 21,336 17,829 -8.42%
-
Tax Rate 0.01% 0.50% 59.50% 19.87% 0.21% 0.18% 0.48% -
Total Cost 223,820 286,770 304,031 274,721 247,971 193,767 167,026 4.11%
-
Net Worth 349,607 326,518 332,904 340,400 275,481 250,973 228,787 6.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 3,117 - - -
Div Payout % - - - - 11.28% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 349,607 326,518 332,904 340,400 275,481 250,973 228,787 6.01%
NOSH 179,285 183,437 181,914 184,999 158,322 155,883 153,548 2.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.04% 2.25% 0.71% 3.75% 10.03% 9.92% 9.64% -
ROE 2.69% 2.02% 0.65% 3.15% 10.03% 8.50% 7.79% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 130.09 159.92 168.32 154.29 174.08 137.99 120.39 1.07%
EPS 5.25 3.59 1.19 5.79 17.45 13.69 11.61 -10.35%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.95 1.78 1.83 1.84 1.74 1.61 1.49 3.77%
Adjusted Per Share Value based on latest NOSH - 179,285
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.31 1.64 1.71 1.60 1.54 1.20 1.03 3.36%
EPS 0.05 0.04 0.01 0.06 0.15 0.12 0.10 -9.10%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0196 0.0183 0.0186 0.0191 0.0154 0.014 0.0128 6.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/09/04 30/09/03 - -
Price 0.77 0.95 0.89 0.95 1.79 1.10 0.00 -
P/RPS 0.59 0.59 0.53 0.62 1.03 0.80 0.00 -
P/EPS 14.66 26.45 74.82 16.41 10.26 8.04 0.00 -
EY 6.82 3.78 1.34 6.10 9.75 12.44 0.00 -
DY 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
P/NAPS 0.39 0.53 0.49 0.52 1.03 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 30/11/04 20/11/03 29/11/02 -
Price 0.83 0.90 0.85 0.98 1.46 1.06 0.00 -
P/RPS 0.64 0.56 0.50 0.64 0.84 0.77 0.00 -
P/EPS 15.80 25.06 71.45 16.92 8.37 7.74 0.00 -
EY 6.33 3.99 1.40 5.91 11.95 12.91 0.00 -
DY 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.43 0.51 0.46 0.53 0.84 0.66 0.00 -

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