[KEN] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.38%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 98,679 90,021 76,555 90,804 59,677 53,098 79,219 3.72%
PBT 58,519 39,088 32,237 43,691 28,789 23,311 28,749 12.56%
Tax -14,029 -9,529 -8,965 -11,615 -7,451 -6,675 -7,482 11.04%
NP 44,490 29,559 23,272 32,076 21,338 16,636 21,267 13.08%
-
NP to SH 44,490 29,559 25,427 32,076 21,338 16,636 21,267 13.08%
-
Tax Rate 23.97% 24.38% 27.81% 26.58% 25.88% 28.63% 26.03% -
Total Cost 54,189 60,462 53,283 58,728 38,339 36,462 57,952 -1.11%
-
Net Worth 303,081 260,044 234,754 203,084 174,938 158,530 147,363 12.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,483 4,487 5,379 5,379 4,037 5,388 5,407 -3.07%
Div Payout % 10.08% 15.18% 21.16% 16.77% 18.92% 32.39% 25.43% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 303,081 260,044 234,754 203,084 174,938 158,530 147,363 12.76%
NOSH 191,720 191,720 179,201 179,720 89,712 89,565 89,855 13.45%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 45.09% 32.84% 30.40% 35.32% 35.76% 31.33% 26.85% -
ROE 14.68% 11.37% 10.83% 15.79% 12.20% 10.49% 14.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.02 50.20 42.72 50.53 66.52 59.28 88.16 -7.55%
EPS 24.81 16.48 14.19 17.85 23.78 18.57 23.67 0.78%
DPS 2.50 2.50 3.00 3.00 4.50 6.00 6.00 -13.57%
NAPS 1.69 1.45 1.31 1.13 1.95 1.77 1.64 0.50%
Adjusted Per Share Value based on latest NOSH - 179,720
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.47 46.95 39.93 47.36 31.13 27.70 41.32 3.72%
EPS 23.21 15.42 13.26 16.73 11.13 8.68 11.09 13.09%
DPS 2.34 2.34 2.81 2.81 2.11 2.81 2.82 -3.06%
NAPS 1.5809 1.3564 1.2245 1.0593 0.9125 0.8269 0.7686 12.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.83 0.925 0.99 1.08 2.03 1.28 1.28 -
P/RPS 1.51 1.84 2.32 2.14 3.05 2.16 1.45 0.67%
P/EPS 3.35 5.61 6.98 6.05 8.53 6.89 5.41 -7.67%
EY 29.89 17.82 14.33 16.53 11.72 14.51 18.49 8.33%
DY 3.01 2.70 3.03 2.78 2.22 4.69 4.69 -7.12%
P/NAPS 0.49 0.64 0.76 0.96 1.04 0.72 0.78 -7.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 22/05/17 24/05/16 12/05/15 07/05/14 23/05/13 02/05/12 -
Price 0.85 0.945 0.96 1.22 2.11 1.43 1.28 -
P/RPS 1.54 1.88 2.25 2.41 3.17 2.41 1.45 1.00%
P/EPS 3.43 5.73 6.77 6.84 8.87 7.70 5.41 -7.31%
EY 29.19 17.44 14.78 14.63 11.27 12.99 18.49 7.90%
DY 2.94 2.65 3.13 2.46 2.13 4.20 4.69 -7.48%
P/NAPS 0.50 0.65 0.73 1.08 1.08 0.81 0.78 -7.14%

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