[KEN] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.7%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 14,651 64,282 104,562 92,815 74,265 91,082 55,828 -19.97%
PBT 2,879 35,917 62,867 36,944 31,911 43,971 28,255 -31.64%
Tax -636 -11,856 -14,913 -9,219 -8,592 -12,018 -7,362 -33.49%
NP 2,243 24,061 47,954 27,725 23,319 31,953 20,893 -31.04%
-
NP to SH 2,242 24,060 47,954 27,725 25,474 31,953 20,893 -31.05%
-
Tax Rate 22.09% 33.01% 23.72% 24.95% 26.92% 27.33% 26.06% -
Total Cost 12,408 40,221 56,608 65,090 50,946 59,129 34,935 -15.83%
-
Net Worth 319,219 319,219 297,701 254,874 179,312 199,025 89,712 23.54%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,690 4,483 4,487 5,379 5,379 4,037 -
Div Payout % - 11.18% 9.35% 16.18% 21.12% 16.83% 19.32% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 319,219 319,219 297,701 254,874 179,312 199,025 89,712 23.54%
NOSH 191,720 191,720 191,720 179,488 179,312 179,302 89,712 13.48%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.31% 37.43% 45.86% 29.87% 31.40% 35.08% 37.42% -
ROE 0.70% 7.54% 16.11% 10.88% 14.21% 16.05% 23.29% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.17 35.84 58.30 51.71 41.42 50.80 62.23 -28.69%
EPS 1.25 13.42 26.74 15.45 14.21 17.82 23.29 -38.56%
DPS 0.00 1.50 2.50 2.50 3.00 3.00 4.50 -
NAPS 1.78 1.78 1.66 1.42 1.00 1.11 1.00 10.08%
Adjusted Per Share Value based on latest NOSH - 179,488
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.64 33.53 54.54 48.41 38.74 47.51 29.12 -19.98%
EPS 1.17 12.55 25.01 14.46 13.29 16.67 10.90 -31.05%
DPS 0.00 1.40 2.34 2.34 2.81 2.81 2.11 -
NAPS 1.665 1.665 1.5528 1.3294 0.9353 1.0381 0.4679 23.54%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.585 0.63 0.92 0.85 1.01 0.995 1.50 -
P/RPS 7.16 1.76 1.58 1.64 2.44 1.96 2.41 19.88%
P/EPS 46.79 4.70 3.44 5.50 7.11 5.58 6.44 39.14%
EY 2.14 21.30 29.06 18.17 14.07 17.91 15.53 -28.12%
DY 0.00 2.38 2.72 2.94 2.97 3.02 3.00 -
P/NAPS 0.33 0.35 0.55 0.60 1.01 0.90 1.50 -22.29%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 25/02/15 21/02/14 -
Price 0.53 0.68 0.92 0.92 0.98 0.98 1.79 -
P/RPS 6.49 1.90 1.58 1.78 2.37 1.93 2.88 14.49%
P/EPS 42.39 5.07 3.44 5.96 6.90 5.50 7.69 32.89%
EY 2.36 19.73 29.06 16.79 14.50 18.18 13.01 -24.75%
DY 0.00 2.21 2.72 2.72 3.06 3.06 2.51 -
P/NAPS 0.30 0.38 0.55 0.65 0.98 0.88 1.79 -25.73%

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