[KEN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.22%
YoY- 52.94%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 104,562 92,815 74,265 91,082 55,828 54,112 87,188 3.07%
PBT 62,867 36,944 31,911 43,971 28,255 22,784 31,351 12.28%
Tax -14,913 -9,219 -8,592 -12,018 -7,362 -6,336 -8,117 10.65%
NP 47,954 27,725 23,319 31,953 20,893 16,448 23,234 12.82%
-
NP to SH 47,954 27,725 25,474 31,953 20,893 16,448 23,234 12.82%
-
Tax Rate 23.72% 24.95% 26.92% 27.33% 26.06% 27.81% 25.89% -
Total Cost 56,608 65,090 50,946 59,129 34,935 37,664 63,954 -2.01%
-
Net Worth 297,701 254,874 179,312 199,025 89,712 156,270 145,107 12.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,483 4,487 5,379 5,379 4,037 5,388 5,407 -3.07%
Div Payout % 9.35% 16.18% 21.12% 16.83% 19.32% 32.76% 23.28% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 297,701 254,874 179,312 199,025 89,712 156,270 145,107 12.71%
NOSH 191,720 179,488 179,312 179,302 89,712 89,810 90,128 13.39%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 45.86% 29.87% 31.40% 35.08% 37.42% 30.40% 26.65% -
ROE 16.11% 10.88% 14.21% 16.05% 23.29% 10.53% 16.01% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.30 51.71 41.42 50.80 62.23 60.25 96.74 -8.08%
EPS 26.74 15.45 14.21 17.82 23.29 18.31 25.78 0.61%
DPS 2.50 2.50 3.00 3.00 4.50 6.00 6.00 -13.56%
NAPS 1.66 1.42 1.00 1.11 1.00 1.74 1.61 0.51%
Adjusted Per Share Value based on latest NOSH - 179,302
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.54 48.41 38.74 47.51 29.12 28.22 45.48 3.07%
EPS 25.01 14.46 13.29 16.67 10.90 8.58 12.12 12.82%
DPS 2.34 2.34 2.81 2.81 2.11 2.81 2.82 -3.05%
NAPS 1.5528 1.3294 0.9353 1.0381 0.4679 0.8151 0.7569 12.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.92 0.85 1.01 0.995 1.50 1.15 1.03 -
P/RPS 1.58 1.64 2.44 1.96 2.41 1.91 1.06 6.87%
P/EPS 3.44 5.50 7.11 5.58 6.44 6.28 4.00 -2.48%
EY 29.06 18.17 14.07 17.91 15.53 15.93 25.03 2.51%
DY 2.72 2.94 2.97 3.02 3.00 5.22 5.83 -11.92%
P/NAPS 0.55 0.60 1.01 0.90 1.50 0.66 0.64 -2.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 -
Price 0.92 0.92 0.98 0.98 1.79 1.13 1.33 -
P/RPS 1.58 1.78 2.37 1.93 2.88 1.88 1.37 2.40%
P/EPS 3.44 5.96 6.90 5.50 7.69 6.17 5.16 -6.52%
EY 29.06 16.79 14.50 18.18 13.01 16.21 19.38 6.97%
DY 2.72 2.72 3.06 3.06 2.51 5.31 4.51 -8.07%
P/NAPS 0.55 0.65 0.98 0.88 1.79 0.65 0.83 -6.62%

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