[KEN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.07%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 122,377 100,775 78,968 90,233 61,072 42,476 77,599 7.88%
PBT 74,083 51,232 32,839 40,095 32,161 20,846 28,632 17.16%
Tax -17,583 -12,288 -9,356 -10,929 -8,109 -5,797 -7,795 14.51%
NP 56,500 38,944 23,483 29,166 24,052 15,049 20,837 18.07%
-
NP to SH 56,499 38,945 25,638 29,166 24,052 15,049 20,837 18.07%
-
Tax Rate 23.73% 23.99% 28.49% 27.26% 25.21% 27.81% 27.22% -
Total Cost 65,877 61,831 55,485 61,067 37,020 27,427 56,762 2.51%
-
Net Worth 328,186 272,595 234,783 200,938 177,707 158,725 149,087 14.04%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,483 4,487 5,379 5,379 4,037 5,388 5,407 -3.07%
Div Payout % 7.94% 11.52% 20.98% 18.44% 16.78% 35.81% 25.95% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 328,186 272,595 234,783 200,938 177,707 158,725 149,087 14.04%
NOSH 191,720 179,339 179,224 179,409 179,502 89,675 89,811 13.46%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 46.17% 38.64% 29.74% 32.32% 39.38% 35.43% 26.85% -
ROE 17.22% 14.29% 10.92% 14.51% 13.53% 9.48% 13.98% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.24 56.19 44.06 50.29 34.02 47.37 86.40 -3.85%
EPS 31.50 21.72 14.30 16.26 13.40 16.78 23.20 5.22%
DPS 2.50 2.50 3.00 3.00 2.25 6.00 6.00 -13.57%
NAPS 1.83 1.52 1.31 1.12 0.99 1.77 1.66 1.63%
Adjusted Per Share Value based on latest NOSH - 179,409
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 63.83 52.56 41.19 47.06 31.85 22.16 40.48 7.88%
EPS 29.47 20.31 13.37 15.21 12.55 7.85 10.87 18.07%
DPS 2.34 2.34 2.81 2.81 2.11 2.81 2.82 -3.06%
NAPS 1.7118 1.4218 1.2246 1.0481 0.9269 0.8279 0.7776 14.04%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.83 0.95 0.94 1.17 1.00 1.38 1.13 -
P/RPS 1.22 1.69 2.13 2.33 2.94 2.91 1.31 -1.17%
P/EPS 2.63 4.37 6.57 7.20 7.46 8.22 4.87 -9.75%
EY 37.96 22.86 15.22 13.89 13.40 12.16 20.53 10.78%
DY 3.01 2.63 3.19 2.56 2.25 4.35 5.31 -9.02%
P/NAPS 0.45 0.63 0.72 1.04 1.01 0.78 0.68 -6.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 16/08/16 11/08/15 22/07/14 01/08/13 30/08/12 -
Price 0.83 0.92 0.94 0.98 1.00 1.53 1.24 -
P/RPS 1.22 1.64 2.13 1.95 2.94 3.23 1.44 -2.72%
P/EPS 2.63 4.24 6.57 6.03 7.46 9.12 5.34 -11.12%
EY 37.96 23.60 15.22 16.59 13.40 10.97 18.71 12.50%
DY 3.01 2.72 3.19 3.06 2.25 3.92 4.84 -7.60%
P/NAPS 0.45 0.61 0.72 0.88 1.01 0.86 0.75 -8.15%

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