[KEN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.29%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 92,815 74,265 91,082 55,828 54,112 87,188 54,200 9.37%
PBT 36,944 31,911 43,971 28,255 22,784 31,351 24,075 7.39%
Tax -9,219 -8,592 -12,018 -7,362 -6,336 -8,117 -5,055 10.52%
NP 27,725 23,319 31,953 20,893 16,448 23,234 19,020 6.47%
-
NP to SH 27,725 25,474 31,953 20,893 16,448 23,234 19,020 6.47%
-
Tax Rate 24.95% 26.92% 27.33% 26.06% 27.81% 25.89% 21.00% -
Total Cost 65,090 50,946 59,129 34,935 37,664 63,954 35,180 10.78%
-
Net Worth 254,874 179,312 199,025 89,712 156,270 145,107 131,426 11.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,487 5,379 5,379 4,037 5,388 5,407 4,673 -0.67%
Div Payout % 16.18% 21.12% 16.83% 19.32% 32.76% 23.28% 24.57% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 254,874 179,312 199,025 89,712 156,270 145,107 131,426 11.65%
NOSH 179,488 179,312 179,302 89,712 89,810 90,128 92,553 11.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 29.87% 31.40% 35.08% 37.42% 30.40% 26.65% 35.09% -
ROE 10.88% 14.21% 16.05% 23.29% 10.53% 16.01% 14.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.71 41.42 50.80 62.23 60.25 96.74 58.56 -2.05%
EPS 15.45 14.21 17.82 23.29 18.31 25.78 20.55 -4.63%
DPS 2.50 3.00 3.00 4.50 6.00 6.00 5.05 -11.04%
NAPS 1.42 1.00 1.11 1.00 1.74 1.61 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 89,712
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.41 38.74 47.51 29.12 28.22 45.48 28.27 9.37%
EPS 14.46 13.29 16.67 10.90 8.58 12.12 9.92 6.47%
DPS 2.34 2.81 2.81 2.11 2.81 2.82 2.44 -0.69%
NAPS 1.3294 0.9353 1.0381 0.4679 0.8151 0.7569 0.6855 11.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.85 1.01 0.995 1.50 1.15 1.03 1.00 -
P/RPS 1.64 2.44 1.96 2.41 1.91 1.06 1.71 -0.69%
P/EPS 5.50 7.11 5.58 6.44 6.28 4.00 4.87 2.04%
EY 18.17 14.07 17.91 15.53 15.93 25.03 20.55 -2.02%
DY 2.94 2.97 3.02 3.00 5.22 5.83 5.05 -8.61%
P/NAPS 0.60 1.01 0.90 1.50 0.66 0.64 0.70 -2.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 -
Price 0.92 0.98 0.98 1.79 1.13 1.33 1.09 -
P/RPS 1.78 2.37 1.93 2.88 1.88 1.37 1.86 -0.72%
P/EPS 5.96 6.90 5.50 7.69 6.17 5.16 5.30 1.97%
EY 16.79 14.50 18.18 13.01 16.21 19.38 18.85 -1.90%
DY 2.72 3.06 3.06 2.51 5.31 4.51 4.63 -8.47%
P/NAPS 0.65 0.98 0.88 1.79 0.65 0.83 0.77 -2.78%

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