[KEN] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

16-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 7.56%

YoY- 42.47%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	26,851	12,043	100,538	101,412	87,562	77,467	72,433	-15.23%
YoY %	122.96%	-88.02%	-0.86%	15.82%	13.03%	6.95%	-	-
Horiz. %	37.07%	16.63%	138.80%	140.01%	120.89%	106.95%	100.00%	-
PBT	9,901	78	60,243	53,599	37,965	34,190	35,798	-19.26%
YoY %	12,593.59%	-99.87%	12.40%	41.18%	11.04%	-4.49%	-	-
Horiz. %	27.66%	0.22%	168.29%	149.73%	106.05%	95.51%	100.00%	-
Tax	-1,862	-1,674	-16,218	-11,712	-10,718	-7,750	-11,813	-26.48%
YoY %	-11.23%	89.68%	-38.47%	-9.27%	-38.30%	34.39%	-	-
Horiz. %	15.76%	14.17%	137.29%	99.15%	90.73%	65.61%	100.00%	-
NP	8,039	-1,596	44,025	41,887	27,247	26,440	23,985	-16.64%
YoY %	603.70%	-103.63%	5.10%	53.73%	3.05%	10.24%	-	-
Horiz. %	33.52%	-6.65%	183.55%	174.64%	113.60%	110.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,039	-1,597	44,024	41,888	29,402	26,440	23,985	-16.64%
YoY %	603.38%	-103.63%	5.10%	42.47%	11.20%	10.24%	-	-
Horiz. %	33.52%	-6.66%	183.55%	174.64%	122.58%	110.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	2,146.15%	26.92%	21.85%	28.23%	22.67%	33.00%	-
YoY %	-99.12%	7,872.33%	23.20%	-22.60%	24.53%	-31.30%	-	-
Horiz. %	57.00%	6,503.48%	81.58%	66.21%	85.55%	68.70%	100.00%	-
Total Cost	18,812	13,639	56,513	59,525	60,315	51,027	48,448	-14.57%
YoY %	37.93%	-75.87%	-5.06%	-1.31%	18.20%	5.32%	-	-
Horiz. %	38.83%	28.15%	116.65%	122.86%	124.49%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,393	319,219	322,806	279,768	242,113	204,382	185,127	9.90%
YoY %	2.25%	-1.11%	15.38%	15.55%	18.46%	10.40%	-	-
Horiz. %	176.31%	172.43%	174.37%	151.12%	130.78%	110.40%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	2,690	4,483	4,487	5,379	5,379	4,037	-
YoY %	-	-40.00%	-0.09%	-16.58%	0.00%	33.24%	-	-
Horiz. %	-	66.63%	111.05%	111.15%	133.24%	133.24%	100.00%	-
Div Payout %	-	0.00%	10.18%	10.71%	18.30%	20.34%	16.83%	-
YoY %	-	0.00%	-4.95%	-41.48%	-10.03%	20.86%	-	-
Horiz. %	-	0.00%	60.49%	63.64%	108.73%	120.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	326,393	319,219	322,806	279,768	242,113	204,382	185,127	9.90%
YoY %	2.25%	-1.11%	15.38%	15.55%	18.46%	10.40%	-	-
Horiz. %	176.31%	172.43%	174.37%	151.12%	130.78%	110.40%	100.00%	-
NOSH	191,720	191,720	191,720	179,339	179,343	179,283	179,735	1.08%
YoY %	0.00%	0.00%	6.90%	-0.00%	0.03%	-0.25%	-	-
Horiz. %	106.67%	106.67%	106.67%	99.78%	99.78%	99.75%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	29.94%	-13.25%	43.79%	41.30%	31.12%	34.13%	33.11%	-
YoY %	325.96%	-130.26%	6.03%	32.71%	-8.82%	3.08%	-	-
Horiz. %	90.43%	-40.02%	132.26%	124.74%	93.99%	103.08%	100.00%	-
ROE	2.46%	-0.50%	13.64%	14.97%	12.14%	12.94%	12.96%	-
YoY %	592.00%	-103.67%	-8.88%	23.31%	-6.18%	-0.15%	-	-
Horiz. %	18.98%	-3.86%	105.25%	115.51%	93.67%	99.85%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	14.97	6.72	56.06	56.55	48.82	43.21	40.30	-15.20%
YoY %	122.77%	-88.01%	-0.87%	15.83%	12.98%	7.22%	-	-
Horiz. %	37.15%	16.67%	139.11%	140.32%	121.14%	107.22%	100.00%	-
EPS	4.48	-0.89	24.55	23.36	16.39	14.75	13.34	-16.61%
YoY %	603.37%	-103.63%	5.09%	42.53%	11.12%	10.57%	-	-
Horiz. %	33.58%	-6.67%	184.03%	175.11%	122.86%	110.57%	100.00%	-
DPS	0.00	1.50	2.50	2.50	3.00	3.00	2.25	-
YoY %	0.00%	-40.00%	0.00%	-16.67%	0.00%	33.33%	-	-
Horiz. %	0.00%	66.67%	111.11%	111.11%	133.33%	133.33%	100.00%	-
NAPS	1.82	1.78	1.80	1.56	1.35	1.14	1.03	9.94%
YoY %	2.25%	-1.11%	15.38%	15.56%	18.42%	10.68%	-	-
Horiz. %	176.70%	172.82%	174.76%	151.46%	131.07%	110.68%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 191,720
RPS	14.01	6.28	52.44	52.90	45.67	40.41	37.78	-15.22%
YoY %	123.09%	-88.02%	-0.87%	15.83%	13.02%	6.96%	-	-
Horiz. %	37.08%	16.62%	138.80%	140.02%	120.88%	106.96%	100.00%	-
EPS	4.19	-0.83	22.96	21.85	15.34	13.79	12.51	-16.65%
YoY %	604.82%	-103.61%	5.08%	42.44%	11.24%	10.23%	-	-
Horiz. %	33.49%	-6.63%	183.53%	174.66%	122.62%	110.23%	100.00%	-
DPS	0.00	1.40	2.34	2.34	2.81	2.81	2.11	-
YoY %	0.00%	-40.17%	0.00%	-16.73%	0.00%	33.18%	-	-
Horiz. %	0.00%	66.35%	110.90%	110.90%	133.18%	133.18%	100.00%	-
NAPS	1.7024	1.665	1.6837	1.4593	1.2628	1.066	0.9656	9.90%
YoY %	2.25%	-1.11%	15.38%	15.56%	18.46%	10.40%	-	-
Horiz. %	176.30%	172.43%	174.37%	151.13%	130.78%	110.40%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.445	0.64	0.81	0.94	0.90	1.02	1.10	-
P/RPS	2.97	9.53	1.44	1.66	1.84	2.36	2.73	1.41%
YoY %	-68.84%	561.81%	-13.25%	-9.78%	-22.03%	-13.55%	-	-
Horiz. %	108.79%	349.08%	52.75%	60.81%	67.40%	86.45%	100.00%	-
P/EPS	9.93	-71.87	3.30	4.02	5.49	6.92	8.24	3.15%
YoY %	113.82%	-2,277.88%	-17.91%	-26.78%	-20.66%	-16.02%	-	-
Horiz. %	120.51%	-872.21%	40.05%	48.79%	66.63%	83.98%	100.00%	-
EY	10.07	-1.39	30.31	24.85	18.22	14.46	12.13	-3.05%
YoY %	824.46%	-104.59%	21.97%	36.39%	26.00%	19.21%	-	-
Horiz. %	83.02%	-11.46%	249.88%	204.86%	150.21%	119.21%	100.00%	-
DY	0.00	2.34	3.09	2.66	3.33	2.94	2.04	-
YoY %	0.00%	-24.27%	16.17%	-20.12%	13.27%	44.12%	-	-
Horiz. %	0.00%	114.71%	151.47%	130.39%	163.24%	144.12%	100.00%	-
P/NAPS	0.24	0.36	0.45	0.60	0.67	0.89	1.07	-22.03%
YoY %	-33.33%	-20.00%	-25.00%	-10.45%	-24.72%	-16.82%	-	-
Horiz. %	22.43%	33.64%	42.06%	56.07%	62.62%	83.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	18/11/19	21/11/18	16/11/17	22/11/16	23/11/15	14/11/14	-
Price	0.49	0.55	0.76	0.92	0.85	1.01	1.01	-
P/RPS	3.27	8.19	1.36	1.63	1.74	2.34	2.51	4.50%
YoY %	-60.07%	502.21%	-16.56%	-6.32%	-25.64%	-6.77%	-	-
Horiz. %	130.28%	326.29%	54.18%	64.94%	69.32%	93.23%	100.00%	-
P/EPS	10.93	-61.76	3.10	3.94	5.18	6.85	7.57	6.30%
YoY %	117.70%	-2,092.26%	-21.32%	-23.94%	-24.38%	-9.51%	-	-
Horiz. %	144.39%	-815.85%	40.95%	52.05%	68.43%	90.49%	100.00%	-
EY	9.15	-1.62	32.30	25.39	19.29	14.60	13.21	-5.93%
YoY %	664.81%	-105.02%	27.22%	31.62%	32.12%	10.52%	-	-
Horiz. %	69.27%	-12.26%	244.51%	192.20%	146.03%	110.52%	100.00%	-
DY	0.00	2.73	3.29	2.72	3.53	2.97	2.22	-
YoY %	0.00%	-17.02%	20.96%	-22.95%	18.86%	33.78%	-	-
Horiz. %	0.00%	122.97%	148.20%	122.52%	159.01%	133.78%	100.00%	-
P/NAPS	0.27	0.31	0.42	0.59	0.63	0.89	0.98	-19.31%
YoY %	-12.90%	-26.19%	-28.81%	-6.35%	-29.21%	-9.18%	-	-
Horiz. %	27.55%	31.63%	42.86%	60.20%	64.29%	90.82%	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