[KEN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.47%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 90,804 59,677 53,098 79,219 70,497 31,329 30,359 20.02%
PBT 43,691 28,789 23,311 28,749 29,454 11,955 7,888 32.99%
Tax -11,615 -7,451 -6,675 -7,482 -6,364 -2,111 -2,054 33.45%
NP 32,076 21,338 16,636 21,267 23,090 9,844 5,834 32.83%
-
NP to SH 32,076 21,338 16,636 21,267 23,090 9,844 5,834 32.83%
-
Tax Rate 26.58% 25.88% 28.63% 26.03% 21.61% 17.66% 26.04% -
Total Cost 58,728 38,339 36,462 57,952 47,407 21,485 24,525 15.65%
-
Net Worth 203,084 174,938 158,530 147,363 135,333 120,224 114,440 10.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 5,379 4,037 5,388 5,407 4,673 3,750 3,839 5.77%
Div Payout % 16.77% 18.92% 32.39% 25.43% 20.24% 38.10% 65.82% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 203,084 174,938 158,530 147,363 135,333 120,224 114,440 10.02%
NOSH 179,720 89,712 89,565 89,855 91,441 93,925 96,168 10.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 35.32% 35.76% 31.33% 26.85% 32.75% 31.42% 19.22% -
ROE 15.79% 12.20% 10.49% 14.43% 17.06% 8.19% 5.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 50.53 66.52 59.28 88.16 77.10 33.36 31.57 8.15%
EPS 17.85 23.78 18.57 23.67 25.25 10.48 6.07 19.68%
DPS 3.00 4.50 6.00 6.00 5.11 4.00 4.00 -4.67%
NAPS 1.13 1.95 1.77 1.64 1.48 1.28 1.19 -0.85%
Adjusted Per Share Value based on latest NOSH - 89,855
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.36 31.13 27.70 41.32 36.77 16.34 15.84 20.01%
EPS 16.73 11.13 8.68 11.09 12.04 5.13 3.04 32.85%
DPS 2.81 2.11 2.81 2.82 2.44 1.96 2.00 5.82%
NAPS 1.0593 0.9125 0.8269 0.7686 0.7059 0.6271 0.5969 10.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.08 2.03 1.28 1.28 1.16 0.81 0.69 -
P/RPS 2.14 3.05 2.16 1.45 1.50 2.43 2.19 -0.38%
P/EPS 6.05 8.53 6.89 5.41 4.59 7.73 11.37 -9.97%
EY 16.53 11.72 14.51 18.49 21.77 12.94 8.79 11.09%
DY 2.78 2.22 4.69 4.69 4.41 4.94 5.80 -11.53%
P/NAPS 0.96 1.04 0.72 0.78 0.78 0.63 0.58 8.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 07/05/14 23/05/13 02/05/12 18/04/11 26/04/10 27/04/09 -
Price 1.22 2.11 1.43 1.28 1.20 0.85 0.75 -
P/RPS 2.41 3.17 2.41 1.45 1.56 2.55 2.38 0.20%
P/EPS 6.84 8.87 7.70 5.41 4.75 8.11 12.36 -9.38%
EY 14.63 11.27 12.99 18.49 21.04 12.33 8.09 10.37%
DY 2.46 2.13 4.20 4.69 4.26 4.71 5.33 -12.08%
P/NAPS 1.08 1.08 0.81 0.78 0.81 0.66 0.63 9.39%

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