[KEN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.02%
YoY- -24.12%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 90,233 61,072 42,476 77,599 91,074 22,156 34,457 17.39%
PBT 40,095 32,161 20,846 28,632 34,891 12,716 7,495 32.23%
Tax -10,929 -8,109 -5,797 -7,795 -7,432 -2,239 -2,050 32.15%
NP 29,166 24,052 15,049 20,837 27,459 10,477 5,445 32.25%
-
NP to SH 29,166 24,052 15,049 20,837 27,459 10,477 5,445 32.25%
-
Tax Rate 27.26% 25.21% 27.81% 27.22% 21.30% 17.61% 27.35% -
Total Cost 61,067 37,020 27,427 56,762 63,615 11,679 29,012 13.20%
-
Net Worth 200,938 177,707 158,725 149,087 137,091 117,534 109,209 10.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,379 4,037 5,388 5,407 4,673 3,750 3,839 5.77%
Div Payout % 18.44% 16.78% 35.81% 25.95% 17.02% 35.80% 70.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 200,938 177,707 158,725 149,087 137,091 117,534 109,209 10.69%
NOSH 179,409 179,502 89,675 89,811 91,394 93,281 94,146 11.34%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 32.32% 39.38% 35.43% 26.85% 30.15% 47.29% 15.80% -
ROE 14.51% 13.53% 9.48% 13.98% 20.03% 8.91% 4.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 50.29 34.02 47.37 86.40 99.65 23.75 36.60 5.43%
EPS 16.26 13.40 16.78 23.20 30.04 11.23 5.78 18.80%
DPS 3.00 2.25 6.00 6.00 5.05 4.00 4.08 -4.99%
NAPS 1.12 0.99 1.77 1.66 1.50 1.26 1.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 89,811
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.06 31.85 22.16 40.48 47.50 11.56 17.97 17.39%
EPS 15.21 12.55 7.85 10.87 14.32 5.46 2.84 32.25%
DPS 2.81 2.11 2.81 2.82 2.44 1.96 2.00 5.82%
NAPS 1.0481 0.9269 0.8279 0.7776 0.7151 0.6131 0.5696 10.69%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.17 1.00 1.38 1.13 1.06 0.88 0.75 -
P/RPS 2.33 2.94 2.91 1.31 1.06 3.70 2.05 2.15%
P/EPS 7.20 7.46 8.22 4.87 3.53 7.84 12.97 -9.33%
EY 13.89 13.40 12.16 20.53 28.34 12.76 7.71 10.30%
DY 2.56 2.25 4.35 5.31 4.76 4.55 5.44 -11.80%
P/NAPS 1.04 1.01 0.78 0.68 0.71 0.70 0.65 8.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 22/07/14 01/08/13 30/08/12 03/08/11 26/07/10 27/07/09 -
Price 0.98 1.00 1.53 1.24 1.08 0.80 0.75 -
P/RPS 1.95 2.94 3.23 1.44 1.08 3.37 2.05 -0.82%
P/EPS 6.03 7.46 9.12 5.34 3.59 7.12 12.97 -11.97%
EY 16.59 13.40 10.97 18.71 27.82 14.04 7.71 13.61%
DY 3.06 2.25 3.92 4.84 4.68 5.00 5.44 -9.13%
P/NAPS 0.88 1.01 0.86 0.75 0.72 0.63 0.65 5.17%

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