[KEN] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.06%
YoY- 379.81%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 32,314 24,826 40,099 44,863 14,913 59,475 98,679 -16.96%
PBT 13,378 5,787 17,146 13,591 3,011 33,211 58,519 -21.78%
Tax -2,667 -1,258 -4,685 -2,325 -663 -11,101 -14,029 -24.15%
NP 10,711 4,529 12,461 11,266 2,348 22,110 44,490 -21.10%
-
NP to SH 10,738 4,555 12,461 11,266 2,348 22,108 44,490 -21.07%
-
Tax Rate 19.94% 21.74% 27.32% 17.11% 22.02% 33.43% 23.97% -
Total Cost 21,603 20,297 27,638 33,597 12,565 37,365 54,189 -14.19%
-
Net Worth 360,467 349,707 344,327 331,773 321,013 321,013 303,081 2.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 2,690 4,483 -
Div Payout % - - - - - 12.17% 10.08% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 360,467 349,707 344,327 331,773 321,013 321,013 303,081 2.92%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 33.15% 18.24% 31.08% 25.11% 15.74% 37.18% 45.09% -
ROE 2.98% 1.30% 3.62% 3.40% 0.73% 6.89% 14.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.02 13.84 22.36 25.02 8.32 33.16 55.02 -16.96%
EPS 5.99 2.54 6.95 6.28 1.31 12.33 24.81 -21.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.50 -
NAPS 2.01 1.95 1.92 1.85 1.79 1.79 1.69 2.92%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.85 12.95 20.92 23.40 7.78 31.02 51.47 -16.96%
EPS 5.60 2.38 6.50 5.88 1.22 11.53 23.21 -21.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.34 -
NAPS 1.8802 1.8241 1.796 1.7305 1.6744 1.6744 1.5809 2.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.65 0.475 0.56 0.55 0.39 0.68 0.83 -
P/RPS 3.61 3.43 2.50 2.20 4.69 2.05 1.51 15.61%
P/EPS 10.86 18.70 8.06 8.76 29.79 5.52 3.35 21.63%
EY 9.21 5.35 12.41 11.42 3.36 18.13 29.89 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 2.21 3.01 -
P/NAPS 0.32 0.24 0.29 0.30 0.22 0.38 0.49 -6.84%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 25/05/23 25/05/22 20/05/21 10/06/20 29/05/19 16/05/18 -
Price 0.61 0.45 0.57 0.595 0.42 0.56 0.85 -
P/RPS 3.39 3.25 2.55 2.38 5.05 1.69 1.54 14.04%
P/EPS 10.19 17.72 8.20 9.47 32.08 4.54 3.43 19.87%
EY 9.82 5.64 12.19 10.56 3.12 22.01 29.19 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 2.68 2.94 -
P/NAPS 0.30 0.23 0.30 0.32 0.23 0.31 0.50 -8.15%

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