[KEN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.29%
YoY- 20.81%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 55,045 75,915 65,784 61,421 66,178 40,630 100,686 -9.56%
PBT 12,104 9,693 8,163 11,520 9,491 11,731 18,775 -7.04%
Tax -3,165 -5,991 -3,577 -3,211 -2,613 -3,702 -6,322 -10.88%
NP 8,939 3,702 4,586 8,309 6,878 8,029 12,453 -5.37%
-
NP to SH 8,939 3,702 6,472 8,309 6,878 8,029 12,453 -5.37%
-
Tax Rate 26.15% 61.81% 43.82% 27.87% 27.53% 31.56% 33.67% -
Total Cost 46,106 72,213 61,198 53,112 59,300 32,601 88,233 -10.24%
-
Net Worth 113,745 103,499 102,754 96,892 90,317 82,799 63,577 10.17%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,755 4,505 4,530 3,011 3,007 1,998 999 33.85%
Div Payout % 64.39% 121.71% 69.99% 36.24% 43.72% 24.89% 8.03% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 113,745 103,499 102,754 96,892 90,317 82,799 63,577 10.17%
NOSH 95,584 89,999 90,135 60,181 60,211 59,999 19,992 29.76%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.24% 4.88% 6.97% 13.53% 10.39% 19.76% 12.37% -
ROE 7.86% 3.58% 6.30% 8.58% 7.62% 9.70% 19.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 57.59 84.35 72.98 102.06 109.91 67.72 503.61 -30.30%
EPS 9.35 4.11 7.18 13.81 11.42 13.38 62.29 -27.07%
DPS 6.02 5.00 5.03 5.00 5.00 3.33 5.00 3.13%
NAPS 1.19 1.15 1.14 1.61 1.50 1.38 3.18 -15.09%
Adjusted Per Share Value based on latest NOSH - 60,181
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 28.71 39.60 34.31 32.04 34.52 21.19 52.52 -9.56%
EPS 4.66 1.93 3.38 4.33 3.59 4.19 6.50 -5.39%
DPS 3.00 2.35 2.36 1.57 1.57 1.04 0.52 33.88%
NAPS 0.5933 0.5398 0.536 0.5054 0.4711 0.4319 0.3316 10.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.72 0.66 0.62 0.90 1.23 0.89 1.77 -
P/RPS 1.25 0.78 0.85 0.88 1.12 1.31 0.35 23.61%
P/EPS 7.70 16.05 8.63 6.52 10.77 6.65 2.84 18.06%
EY 12.99 6.23 11.58 15.34 9.29 15.04 35.19 -15.29%
DY 8.36 7.58 8.11 5.56 4.07 3.74 2.82 19.83%
P/NAPS 0.61 0.57 0.54 0.56 0.82 0.64 0.56 1.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 21/05/07 25/04/06 20/04/05 22/04/04 23/05/03 17/05/02 -
Price 0.88 0.76 0.71 0.91 1.24 0.90 2.06 -
P/RPS 1.53 0.90 0.97 0.89 1.13 1.33 0.41 24.51%
P/EPS 9.41 18.48 9.89 6.59 10.86 6.73 3.31 19.00%
EY 10.63 5.41 10.11 15.17 9.21 14.87 30.24 -15.97%
DY 6.84 6.58 7.08 5.49 4.03 3.70 2.43 18.80%
P/NAPS 0.74 0.66 0.62 0.57 0.83 0.65 0.65 2.18%

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