[KEN] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 14.68%

YoY- 11.2%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	12,043	100,538	101,412	87,562	77,467	72,433	47,092	-20.32%
YoY %	-88.02%	-0.86%	15.82%	13.03%	6.95%	53.81%	-	-
Horiz. %	25.57%	213.49%	215.35%	185.94%	164.50%	153.81%	100.00%	-
PBT	78	60,243	53,599	37,965	34,190	35,798	25,594	-61.90%
YoY %	-99.87%	12.40%	41.18%	11.04%	-4.49%	39.87%	-	-
Horiz. %	0.30%	235.38%	209.42%	148.34%	133.59%	139.87%	100.00%	-
Tax	-1,674	-16,218	-11,712	-10,718	-7,750	-11,813	-6,821	-20.86%
YoY %	89.68%	-38.47%	-9.27%	-38.30%	34.39%	-73.19%	-	-
Horiz. %	24.54%	237.77%	171.71%	157.13%	113.62%	173.19%	100.00%	-
NP	-1,596	44,025	41,887	27,247	26,440	23,985	18,773	-
YoY %	-103.63%	5.10%	53.73%	3.05%	10.24%	27.76%	-	-
Horiz. %	-8.50%	234.51%	223.12%	145.14%	140.84%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,597	44,024	41,888	29,402	26,440	23,985	18,773	-
YoY %	-103.63%	5.10%	42.47%	11.20%	10.24%	27.76%	-	-
Horiz. %	-8.51%	234.51%	223.13%	156.62%	140.84%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2,146.15%	26.92%	21.85%	28.23%	22.67%	33.00%	26.65%	-
YoY %	7,872.33%	23.20%	-22.60%	24.53%	-31.30%	23.83%	-	-
Horiz. %	8,053.10%	101.01%	81.99%	105.93%	85.07%	123.83%	100.00%	-
Total Cost	13,639	56,513	59,525	60,315	51,027	48,448	28,319	-11.45%
YoY %	-75.87%	-5.06%	-1.31%	18.20%	5.32%	71.08%	-	-
Horiz. %	48.16%	199.56%	210.19%	212.98%	180.19%	171.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,219	322,806	279,768	242,113	204,382	185,127	165,972	11.51%
YoY %	-1.11%	15.38%	15.55%	18.46%	10.40%	11.54%	-	-
Horiz. %	192.33%	194.49%	168.56%	145.88%	123.14%	111.54%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	2,690	4,483	4,487	5,379	5,379	4,037	5,388	-10.92%
YoY %	-40.00%	-0.09%	-16.58%	0.00%	33.24%	-25.07%	-	-
Horiz. %	49.93%	83.20%	83.28%	99.83%	99.83%	74.93%	100.00%	-
Div Payout %	0.00%	10.18%	10.71%	18.30%	20.34%	16.83%	28.70%	-
YoY %	0.00%	-4.95%	-41.48%	-10.03%	20.86%	-41.36%	-	-
Horiz. %	0.00%	35.47%	37.32%	63.76%	70.87%	58.64%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	319,219	322,806	279,768	242,113	204,382	185,127	165,972	11.51%
YoY %	-1.11%	15.38%	15.55%	18.46%	10.40%	11.54%	-	-
Horiz. %	192.33%	194.49%	168.56%	145.88%	123.14%	111.54%	100.00%	-
NOSH	191,720	191,720	179,339	179,343	179,283	179,735	89,714	13.48%
YoY %	0.00%	6.90%	-0.00%	0.03%	-0.25%	100.34%	-	-
Horiz. %	213.70%	213.70%	199.90%	199.91%	199.84%	200.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	-13.25%	43.79%	41.30%	31.12%	34.13%	33.11%	39.86%	-
YoY %	-130.26%	6.03%	32.71%	-8.82%	3.08%	-16.93%	-	-
Horiz. %	-33.24%	109.86%	103.61%	78.07%	85.62%	83.07%	100.00%	-
ROE	-0.50%	13.64%	14.97%	12.14%	12.94%	12.96%	11.31%	-
YoY %	-103.67%	-8.88%	23.31%	-6.18%	-0.15%	14.59%	-	-
Horiz. %	-4.42%	120.60%	132.36%	107.34%	114.41%	114.59%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	6.72	56.06	56.55	48.82	43.21	40.30	52.49	-28.99%
YoY %	-88.01%	-0.87%	15.83%	12.98%	7.22%	-23.22%	-	-
Horiz. %	12.80%	106.80%	107.73%	93.01%	82.32%	76.78%	100.00%	-
EPS	-0.89	24.55	23.36	16.39	14.75	13.34	20.93	-
YoY %	-103.63%	5.09%	42.53%	11.12%	10.57%	-36.26%	-	-
Horiz. %	-4.25%	117.30%	111.61%	78.31%	70.47%	63.74%	100.00%	-
DPS	1.50	2.50	2.50	3.00	3.00	2.25	6.00	-20.62%
YoY %	-40.00%	0.00%	-16.67%	0.00%	33.33%	-62.50%	-	-
Horiz. %	25.00%	41.67%	41.67%	50.00%	50.00%	37.50%	100.00%	-
NAPS	1.78	1.80	1.56	1.35	1.14	1.03	1.85	-0.64%
YoY %	-1.11%	15.38%	15.56%	18.42%	10.68%	-44.32%	-	-
Horiz. %	96.22%	97.30%	84.32%	72.97%	61.62%	55.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 179,343
RPS	6.28	52.44	52.90	45.67	40.41	37.78	24.56	-20.32%
YoY %	-88.02%	-0.87%	15.83%	13.02%	6.96%	53.83%	-	-
Horiz. %	25.57%	213.52%	215.39%	185.95%	164.54%	153.83%	100.00%	-
EPS	-0.83	22.96	21.85	15.34	13.79	12.51	9.79	-
YoY %	-103.61%	5.08%	42.44%	11.24%	10.23%	27.78%	-	-
Horiz. %	-8.48%	234.53%	223.19%	156.69%	140.86%	127.78%	100.00%	-
DPS	1.40	2.34	2.34	2.81	2.81	2.11	2.81	-10.95%
YoY %	-40.17%	0.00%	-16.73%	0.00%	33.18%	-24.91%	-	-
Horiz. %	49.82%	83.27%	83.27%	100.00%	100.00%	75.09%	100.00%	-
NAPS	1.665	1.6837	1.4593	1.2628	1.066	0.9656	0.8657	11.51%
YoY %	-1.11%	15.38%	15.56%	18.46%	10.40%	11.54%	-	-
Horiz. %	192.33%	194.49%	168.57%	145.87%	123.14%	111.54%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.64	0.81	0.94	0.90	1.02	1.10	1.55	-
P/RPS	9.53	1.44	1.66	1.84	2.36	2.73	2.95	21.57%
YoY %	561.81%	-13.25%	-9.78%	-22.03%	-13.55%	-7.46%	-	-
Horiz. %	323.05%	48.81%	56.27%	62.37%	80.00%	92.54%	100.00%	-
P/EPS	-71.87	3.30	4.02	5.49	6.92	8.24	7.41	-
YoY %	-2,277.88%	-17.91%	-26.78%	-20.66%	-16.02%	11.20%	-	-
Horiz. %	-969.91%	44.53%	54.25%	74.09%	93.39%	111.20%	100.00%	-
EY	-1.39	30.31	24.85	18.22	14.46	12.13	13.50	-
YoY %	-104.59%	21.97%	36.39%	26.00%	19.21%	-10.15%	-	-
Horiz. %	-10.30%	224.52%	184.07%	134.96%	107.11%	89.85%	100.00%	-
DY	2.34	3.09	2.66	3.33	2.94	2.04	3.87	-8.03%
YoY %	-24.27%	16.17%	-20.12%	13.27%	44.12%	-47.29%	-	-
Horiz. %	60.47%	79.84%	68.73%	86.05%	75.97%	52.71%	100.00%	-
P/NAPS	0.36	0.45	0.60	0.67	0.89	1.07	0.84	-13.16%
YoY %	-20.00%	-25.00%	-10.45%	-24.72%	-16.82%	27.38%	-	-
Horiz. %	42.86%	53.57%	71.43%	79.76%	105.95%	127.38%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	18/11/19	21/11/18	16/11/17	22/11/16	23/11/15	14/11/14	13/11/13	-
Price	0.55	0.76	0.92	0.85	1.01	1.01	1.52	-
P/RPS	8.19	1.36	1.63	1.74	2.34	2.51	2.90	18.88%
YoY %	502.21%	-16.56%	-6.32%	-25.64%	-6.77%	-13.45%	-	-
Horiz. %	282.41%	46.90%	56.21%	60.00%	80.69%	86.55%	100.00%	-
P/EPS	-61.76	3.10	3.94	5.18	6.85	7.57	7.26	-
YoY %	-2,092.26%	-21.32%	-23.94%	-24.38%	-9.51%	4.27%	-	-
Horiz. %	-850.69%	42.70%	54.27%	71.35%	94.35%	104.27%	100.00%	-
EY	-1.62	32.30	25.39	19.29	14.60	13.21	13.77	-
YoY %	-105.02%	27.22%	31.62%	32.12%	10.52%	-4.07%	-	-
Horiz. %	-11.76%	234.57%	184.39%	140.09%	106.03%	95.93%	100.00%	-
DY	2.73	3.29	2.72	3.53	2.97	2.22	3.95	-5.96%
YoY %	-17.02%	20.96%	-22.95%	18.86%	33.78%	-43.80%	-	-
Horiz. %	69.11%	83.29%	68.86%	89.37%	75.19%	56.20%	100.00%	-
P/NAPS	0.31	0.42	0.59	0.63	0.89	0.98	0.82	-14.95%
YoY %	-26.19%	-28.81%	-6.35%	-29.21%	-9.18%	19.51%	-	-
Horiz. %	37.80%	51.22%	71.95%	76.83%	108.54%	119.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos