[KEN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.24%
YoY- 68.74%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 53,098 79,219 70,497 31,329 30,359 55,045 75,915 -5.77%
PBT 23,311 28,749 29,454 11,955 7,888 12,104 9,693 15.73%
Tax -6,675 -7,482 -6,364 -2,111 -2,054 -3,165 -5,991 1.81%
NP 16,636 21,267 23,090 9,844 5,834 8,939 3,702 28.43%
-
NP to SH 16,636 21,267 23,090 9,844 5,834 8,939 3,702 28.43%
-
Tax Rate 28.63% 26.03% 21.61% 17.66% 26.04% 26.15% 61.81% -
Total Cost 36,462 57,952 47,407 21,485 24,525 46,106 72,213 -10.75%
-
Net Worth 158,530 147,363 135,333 120,224 114,440 113,745 103,499 7.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,388 5,407 4,673 3,750 3,839 5,755 4,505 3.02%
Div Payout % 32.39% 25.43% 20.24% 38.10% 65.82% 64.39% 121.71% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 158,530 147,363 135,333 120,224 114,440 113,745 103,499 7.35%
NOSH 89,565 89,855 91,441 93,925 96,168 95,584 89,999 -0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 31.33% 26.85% 32.75% 31.42% 19.22% 16.24% 4.88% -
ROE 10.49% 14.43% 17.06% 8.19% 5.10% 7.86% 3.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.28 88.16 77.10 33.36 31.57 57.59 84.35 -5.70%
EPS 18.57 23.67 25.25 10.48 6.07 9.35 4.11 28.54%
DPS 6.00 6.00 5.11 4.00 4.00 6.02 5.00 3.08%
NAPS 1.77 1.64 1.48 1.28 1.19 1.19 1.15 7.44%
Adjusted Per Share Value based on latest NOSH - 93,925
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.70 41.32 36.77 16.34 15.84 28.71 39.60 -5.77%
EPS 8.68 11.09 12.04 5.13 3.04 4.66 1.93 28.44%
DPS 2.81 2.82 2.44 1.96 2.00 3.00 2.35 3.02%
NAPS 0.8269 0.7686 0.7059 0.6271 0.5969 0.5933 0.5398 7.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.28 1.28 1.16 0.81 0.69 0.72 0.66 -
P/RPS 2.16 1.45 1.50 2.43 2.19 1.25 0.78 18.48%
P/EPS 6.89 5.41 4.59 7.73 11.37 7.70 16.05 -13.13%
EY 14.51 18.49 21.77 12.94 8.79 12.99 6.23 15.11%
DY 4.69 4.69 4.41 4.94 5.80 8.36 7.58 -7.68%
P/NAPS 0.72 0.78 0.78 0.63 0.58 0.61 0.57 3.96%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 02/05/12 18/04/11 26/04/10 27/04/09 26/05/08 21/05/07 -
Price 1.43 1.28 1.20 0.85 0.75 0.88 0.76 -
P/RPS 2.41 1.45 1.56 2.55 2.38 1.53 0.90 17.82%
P/EPS 7.70 5.41 4.75 8.11 12.36 9.41 18.48 -13.56%
EY 12.99 18.49 21.04 12.33 8.09 10.63 5.41 15.70%
DY 4.20 4.69 4.26 4.71 5.33 6.84 6.58 -7.20%
P/NAPS 0.81 0.78 0.81 0.66 0.63 0.74 0.66 3.46%

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