[KENMARK] YoY TTM Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.98%
YoY- -2.0%
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 231,348 269,298 193,698 182,528 213,685 169,660 6.39%
PBT 25,672 24,362 18,917 18,683 19,295 16,473 9.27%
Tax -44 -52 -46 -79 -311 0 -
NP 25,628 24,310 18,871 18,604 18,984 16,473 9.23%
-
NP to SH 25,628 24,310 18,871 18,604 18,984 16,473 9.23%
-
Tax Rate 0.17% 0.21% 0.24% 0.42% 1.61% 0.00% -
Total Cost 205,720 244,988 174,827 163,924 194,701 153,187 6.07%
-
Net Worth 304,719 262,930 238,641 222,740 168,018 150,897 15.08%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,190 3,117 - - - 1,950 10.33%
Div Payout % 12.45% 12.83% - - - 11.84% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 304,719 262,930 238,641 222,740 168,018 150,897 15.08%
NOSH 163,827 156,506 155,975 155,762 38,983 38,991 33.23%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.08% 9.03% 9.74% 10.19% 8.88% 9.71% -
ROE 8.41% 9.25% 7.91% 8.35% 11.30% 10.92% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 141.21 172.07 124.19 117.18 548.14 435.12 -20.14%
EPS 15.64 15.53 12.10 11.94 48.70 42.25 -18.01%
DPS 1.95 2.00 0.00 0.00 0.00 5.00 -17.15%
NAPS 1.86 1.68 1.53 1.43 4.31 3.87 -13.62%
Adjusted Per Share Value based on latest NOSH - 155,762
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.29 1.51 1.08 1.02 1.20 0.95 6.30%
EPS 0.14 0.14 0.11 0.10 0.11 0.09 9.23%
DPS 0.02 0.02 0.00 0.00 0.00 0.01 14.86%
NAPS 0.0171 0.0147 0.0134 0.0125 0.0094 0.0084 15.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.42 1.55 0.96 0.00 0.00 0.00 -
P/RPS 1.01 0.90 0.77 0.00 0.00 0.00 -
P/EPS 9.08 9.98 7.93 0.00 0.00 0.00 -
EY 11.02 10.02 12.60 0.00 0.00 0.00 -
DY 1.37 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.92 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 06/06/05 31/05/04 29/05/03 31/05/02 - - -
Price 1.35 1.44 1.01 0.00 0.00 0.00 -
P/RPS 0.96 0.84 0.81 0.00 0.00 0.00 -
P/EPS 8.63 9.27 8.35 0.00 0.00 0.00 -
EY 11.59 10.79 11.98 0.00 0.00 0.00 -
DY 1.44 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.66 0.00 0.00 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