[KEN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.66%
YoY- -25.54%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,188 54,200 31,195 39,129 60,201 75,477 63,352 5.46%
PBT 31,351 24,075 11,916 8,613 11,842 9,947 7,909 25.78%
Tax -8,117 -5,055 -2,048 -2,336 -3,412 -6,080 -3,127 17.22%
NP 23,234 19,020 9,868 6,277 8,430 3,867 4,782 30.12%
-
NP to SH 23,234 19,020 9,868 6,277 8,430 4,073 6,462 23.76%
-
Tax Rate 25.89% 21.00% 17.19% 27.12% 28.81% 61.12% 39.54% -
Total Cost 63,954 35,180 21,327 32,852 51,771 71,610 58,570 1.47%
-
Net Worth 145,107 131,426 119,084 114,229 112,241 90,113 101,472 6.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,407 4,673 3,750 3,839 5,755 4,505 4,530 2.99%
Div Payout % 23.28% 24.57% 38.01% 61.17% 68.28% 110.62% 70.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 145,107 131,426 119,084 114,229 112,241 90,113 101,472 6.13%
NOSH 90,128 92,553 93,767 95,991 95,933 90,113 90,600 -0.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.65% 35.09% 31.63% 16.04% 14.00% 5.12% 7.55% -
ROE 16.01% 14.47% 8.29% 5.50% 7.51% 4.52% 6.37% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 96.74 58.56 33.27 40.76 62.75 83.76 69.92 5.55%
EPS 25.78 20.55 10.52 6.54 8.79 4.52 7.13 23.87%
DPS 6.00 5.05 4.00 4.00 6.00 5.00 5.00 3.08%
NAPS 1.61 1.42 1.27 1.19 1.17 1.00 1.12 6.23%
Adjusted Per Share Value based on latest NOSH - 95,991
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 45.48 28.27 16.27 20.41 31.40 39.37 33.04 5.46%
EPS 12.12 9.92 5.15 3.27 4.40 2.12 3.37 23.76%
DPS 2.82 2.44 1.96 2.00 3.00 2.35 2.36 3.01%
NAPS 0.7569 0.6855 0.6211 0.5958 0.5854 0.47 0.5293 6.13%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.03 1.00 0.75 0.75 0.93 0.58 0.54 -
P/RPS 1.06 1.71 2.25 1.84 1.48 0.69 0.77 5.46%
P/EPS 4.00 4.87 7.13 11.47 10.58 12.83 7.57 -10.08%
EY 25.03 20.55 14.03 8.72 9.45 7.79 13.21 11.23%
DY 5.83 5.05 5.33 5.33 6.45 8.62 9.26 -7.41%
P/NAPS 0.64 0.70 0.59 0.63 0.79 0.58 0.48 4.90%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 23/02/10 19/02/09 21/02/08 16/02/07 27/02/06 -
Price 1.33 1.09 0.75 0.66 0.89 0.77 0.69 -
P/RPS 1.37 1.86 2.25 1.62 1.42 0.92 0.99 5.56%
P/EPS 5.16 5.30 7.13 10.09 10.13 17.04 9.67 -9.93%
EY 19.38 18.85 14.03 9.91 9.87 5.87 10.34 11.03%
DY 4.51 4.63 5.33 6.06 6.74 6.49 7.25 -7.60%
P/NAPS 0.83 0.77 0.59 0.55 0.76 0.77 0.62 4.97%

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