[KENMARK] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.44%
YoY- 1.44%
View:
Show?
TTM Result
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 279,817 231,348 269,298 193,698 182,528 213,685 169,660 8.33%
PBT 17,947 25,672 24,362 18,917 18,683 19,295 16,473 1.38%
Tax -48 -44 -52 -46 -79 -311 0 -
NP 17,899 25,628 24,310 18,871 18,604 18,984 16,473 1.33%
-
NP to SH 17,899 25,628 24,310 18,871 18,604 18,984 16,473 1.33%
-
Tax Rate 0.27% 0.17% 0.21% 0.24% 0.42% 1.61% 0.00% -
Total Cost 261,918 205,720 244,988 174,827 163,924 194,701 153,187 8.95%
-
Net Worth 346,752 304,719 262,930 238,641 222,740 168,018 150,897 14.23%
Dividend
30/06/06 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 -
Div Payout % - 12.45% 12.83% - - - 11.84% -
Equity
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 346,752 304,719 262,930 238,641 222,740 168,018 150,897 14.23%
NOSH 181,546 163,827 156,506 155,975 155,762 38,983 38,991 27.89%
Ratio Analysis
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.40% 11.08% 9.03% 9.74% 10.19% 8.88% 9.71% -
ROE 5.16% 8.41% 9.25% 7.91% 8.35% 11.30% 10.92% -
Per Share
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 154.13 141.21 172.07 124.19 117.18 548.14 435.12 -15.29%
EPS 9.86 15.64 15.53 12.10 11.94 48.70 42.25 -20.76%
DPS 0.00 1.95 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.91 1.86 1.68 1.53 1.43 4.31 3.87 -10.68%
Adjusted Per Share Value based on latest NOSH - 155,975
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.57 1.29 1.51 1.08 1.02 1.20 0.95 8.36%
EPS 0.10 0.14 0.14 0.11 0.10 0.11 0.09 1.69%
DPS 0.00 0.02 0.02 0.00 0.00 0.00 0.01 -
NAPS 0.0194 0.0171 0.0147 0.0134 0.0125 0.0094 0.0084 14.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.06 1.42 1.55 0.96 0.00 0.00 0.00 -
P/RPS 0.69 1.01 0.90 0.77 0.00 0.00 0.00 -
P/EPS 10.75 9.08 9.98 7.93 0.00 0.00 0.00 -
EY 9.30 11.02 10.02 12.60 0.00 0.00 0.00 -
DY 0.00 1.37 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.92 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/08/06 06/06/05 31/05/04 29/05/03 31/05/02 - - -
Price 0.94 1.35 1.44 1.01 0.00 0.00 0.00 -
P/RPS 0.61 0.96 0.84 0.81 0.00 0.00 0.00 -
P/EPS 9.53 8.63 9.27 8.35 0.00 0.00 0.00 -
EY 10.49 11.59 10.79 11.98 0.00 0.00 0.00 -
DY 0.00 1.44 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 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