[KEN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.61%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 14,913 59,475 98,679 90,021 76,555 90,804 59,677 -20.61%
PBT 3,011 33,211 58,519 39,088 32,237 43,691 28,789 -31.33%
Tax -663 -11,101 -14,029 -9,529 -8,965 -11,615 -7,451 -33.15%
NP 2,348 22,110 44,490 29,559 23,272 32,076 21,338 -30.75%
-
NP to SH 2,348 22,108 44,490 29,559 25,427 32,076 21,338 -30.75%
-
Tax Rate 22.02% 33.43% 23.97% 24.38% 27.81% 26.58% 25.88% -
Total Cost 12,565 37,365 54,189 60,462 53,283 58,728 38,339 -16.95%
-
Net Worth 321,013 321,013 303,081 260,044 234,754 203,084 174,938 10.63%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 2,690 4,483 4,487 5,379 5,379 4,037 -
Div Payout % - 12.17% 10.08% 15.18% 21.16% 16.77% 18.92% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 321,013 321,013 303,081 260,044 234,754 203,084 174,938 10.63%
NOSH 191,720 191,720 191,720 191,720 179,201 179,720 89,712 13.47%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 15.74% 37.18% 45.09% 32.84% 30.40% 35.32% 35.76% -
ROE 0.73% 6.89% 14.68% 11.37% 10.83% 15.79% 12.20% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.32 33.16 55.02 50.20 42.72 50.53 66.52 -29.25%
EPS 1.31 12.33 24.81 16.48 14.19 17.85 23.78 -38.28%
DPS 0.00 1.50 2.50 2.50 3.00 3.00 4.50 -
NAPS 1.79 1.79 1.69 1.45 1.31 1.13 1.95 -1.41%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.78 31.02 51.47 46.95 39.93 47.36 31.13 -20.61%
EPS 1.22 11.53 23.21 15.42 13.26 16.73 11.13 -30.79%
DPS 0.00 1.40 2.34 2.34 2.81 2.81 2.11 -
NAPS 1.6744 1.6744 1.5809 1.3564 1.2245 1.0593 0.9125 10.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.39 0.68 0.83 0.925 0.99 1.08 2.03 -
P/RPS 4.69 2.05 1.51 1.84 2.32 2.14 3.05 7.42%
P/EPS 29.79 5.52 3.35 5.61 6.98 6.05 8.53 23.15%
EY 3.36 18.13 29.89 17.82 14.33 16.53 11.72 -18.78%
DY 0.00 2.21 3.01 2.70 3.03 2.78 2.22 -
P/NAPS 0.22 0.38 0.49 0.64 0.76 0.96 1.04 -22.79%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 10/06/20 29/05/19 16/05/18 22/05/17 24/05/16 12/05/15 07/05/14 -
Price 0.42 0.56 0.85 0.945 0.96 1.22 2.11 -
P/RPS 5.05 1.69 1.54 1.88 2.25 2.41 3.17 8.06%
P/EPS 32.08 4.54 3.43 5.73 6.77 6.84 8.87 23.87%
EY 3.12 22.01 29.19 17.44 14.78 14.63 11.27 -19.25%
DY 0.00 2.68 2.94 2.65 3.13 2.46 2.13 -
P/NAPS 0.23 0.31 0.50 0.65 0.73 1.08 1.08 -22.70%

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