[KEN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.43%
YoY- 92.42%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 42,476 77,599 91,074 22,156 34,457 47,217 75,999 -9.23%
PBT 20,846 28,632 34,891 12,716 7,495 10,846 10,148 12.73%
Tax -5,797 -7,795 -7,432 -2,239 -2,050 -2,342 -5,780 0.04%
NP 15,049 20,837 27,459 10,477 5,445 8,504 4,368 22.87%
-
NP to SH 15,049 20,837 27,459 10,477 5,445 8,504 4,368 22.87%
-
Tax Rate 27.81% 27.22% 21.30% 17.61% 27.35% 21.59% 56.96% -
Total Cost 27,427 56,762 63,615 11,679 29,012 38,713 71,631 -14.77%
-
Net Worth 158,725 149,087 137,091 117,534 109,209 111,460 105,406 7.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,388 5,407 4,673 3,750 3,839 5,755 4,505 3.02%
Div Payout % 35.81% 25.95% 17.02% 35.80% 70.52% 67.69% 103.15% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 158,725 149,087 137,091 117,534 109,209 111,460 105,406 7.05%
NOSH 89,675 89,811 91,394 93,281 94,146 96,086 90,090 -0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 35.43% 26.85% 30.15% 47.29% 15.80% 18.01% 5.75% -
ROE 9.48% 13.98% 20.03% 8.91% 4.99% 7.63% 4.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 47.37 86.40 99.65 23.75 36.60 49.14 84.36 -9.16%
EPS 16.78 23.20 30.04 11.23 5.78 8.85 4.85 22.95%
DPS 6.00 6.00 5.05 4.00 4.08 6.00 5.00 3.08%
NAPS 1.77 1.66 1.50 1.26 1.16 1.16 1.17 7.13%
Adjusted Per Share Value based on latest NOSH - 93,281
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.16 40.48 47.50 11.56 17.97 24.63 39.64 -9.22%
EPS 7.85 10.87 14.32 5.46 2.84 4.44 2.28 22.85%
DPS 2.81 2.82 2.44 1.96 2.00 3.00 2.35 3.02%
NAPS 0.8279 0.7776 0.7151 0.6131 0.5696 0.5814 0.5498 7.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.38 1.13 1.06 0.88 0.75 0.77 0.89 -
P/RPS 2.91 1.31 1.06 3.70 2.05 1.57 1.06 18.31%
P/EPS 8.22 4.87 3.53 7.84 12.97 8.70 18.36 -12.52%
EY 12.16 20.53 28.34 12.76 7.71 11.49 5.45 14.29%
DY 4.35 5.31 4.76 4.55 5.44 7.79 5.62 -4.17%
P/NAPS 0.78 0.68 0.71 0.70 0.65 0.66 0.76 0.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 01/08/13 30/08/12 03/08/11 26/07/10 27/07/09 15/08/08 29/08/07 -
Price 1.53 1.24 1.08 0.80 0.75 0.79 1.01 -
P/RPS 3.23 1.44 1.08 3.37 2.05 1.61 1.20 17.92%
P/EPS 9.12 5.34 3.59 7.12 12.97 8.93 20.83 -12.84%
EY 10.97 18.71 27.82 14.04 7.71 11.20 4.80 14.75%
DY 3.92 4.84 4.68 5.00 5.44 7.59 4.95 -3.81%
P/NAPS 0.86 0.75 0.72 0.63 0.65 0.68 0.86 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