[KEN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.06%
YoY- -34.74%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 79,219 70,497 31,329 30,359 55,045 75,915 65,784 3.14%
PBT 28,749 29,454 11,955 7,888 12,104 9,693 8,163 23.32%
Tax -7,482 -6,364 -2,111 -2,054 -3,165 -5,991 -3,577 13.07%
NP 21,267 23,090 9,844 5,834 8,939 3,702 4,586 29.10%
-
NP to SH 21,267 23,090 9,844 5,834 8,939 3,702 6,472 21.90%
-
Tax Rate 26.03% 21.61% 17.66% 26.04% 26.15% 61.81% 43.82% -
Total Cost 57,952 47,407 21,485 24,525 46,106 72,213 61,198 -0.90%
-
Net Worth 147,363 135,333 120,224 114,440 113,745 103,499 102,754 6.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,407 4,673 3,750 3,839 5,755 4,505 4,530 2.99%
Div Payout % 25.43% 20.24% 38.10% 65.82% 64.39% 121.71% 69.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 147,363 135,333 120,224 114,440 113,745 103,499 102,754 6.18%
NOSH 89,855 91,441 93,925 96,168 95,584 89,999 90,135 -0.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.85% 32.75% 31.42% 19.22% 16.24% 4.88% 6.97% -
ROE 14.43% 17.06% 8.19% 5.10% 7.86% 3.58% 6.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.16 77.10 33.36 31.57 57.59 84.35 72.98 3.19%
EPS 23.67 25.25 10.48 6.07 9.35 4.11 7.18 21.97%
DPS 6.00 5.11 4.00 4.00 6.02 5.00 5.03 2.97%
NAPS 1.64 1.48 1.28 1.19 1.19 1.15 1.14 6.24%
Adjusted Per Share Value based on latest NOSH - 96,168
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.32 36.77 16.34 15.84 28.71 39.60 34.31 3.14%
EPS 11.09 12.04 5.13 3.04 4.66 1.93 3.38 21.87%
DPS 2.82 2.44 1.96 2.00 3.00 2.35 2.36 3.00%
NAPS 0.7686 0.7059 0.6271 0.5969 0.5933 0.5398 0.536 6.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.28 1.16 0.81 0.69 0.72 0.66 0.62 -
P/RPS 1.45 1.50 2.43 2.19 1.25 0.78 0.85 9.30%
P/EPS 5.41 4.59 7.73 11.37 7.70 16.05 8.63 -7.48%
EY 18.49 21.77 12.94 8.79 12.99 6.23 11.58 8.10%
DY 4.69 4.41 4.94 5.80 8.36 7.58 8.11 -8.71%
P/NAPS 0.78 0.78 0.63 0.58 0.61 0.57 0.54 6.31%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/05/12 18/04/11 26/04/10 27/04/09 26/05/08 21/05/07 25/04/06 -
Price 1.28 1.20 0.85 0.75 0.88 0.76 0.71 -
P/RPS 1.45 1.56 2.55 2.38 1.53 0.90 0.97 6.92%
P/EPS 5.41 4.75 8.11 12.36 9.41 18.48 9.89 -9.55%
EY 18.49 21.04 12.33 8.09 10.63 5.41 10.11 10.57%
DY 4.69 4.26 4.71 5.33 6.84 6.58 7.08 -6.62%
P/NAPS 0.78 0.81 0.66 0.63 0.74 0.66 0.62 3.89%

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