[KENANGA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.45%
YoY- -945.73%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 514,816 517,604 504,937 479,640 391,440 302,599 293,758 45.40%
PBT 39,492 8,791 -13,692 -25,896 -32,848 6,266 -3,778 -
Tax -10,784 -1,691 2,493 4,076 2,380 -5,370 165 -
NP 28,708 7,100 -11,198 -21,820 -30,468 896 -3,613 -
-
NP to SH 27,980 6,191 -12,182 -22,784 -31,404 220 -4,280 -
-
Tax Rate 27.31% 19.24% - - - 85.70% - -
Total Cost 486,108 510,504 516,135 501,460 421,908 301,703 297,371 38.80%
-
Net Worth 812,253 808,471 761,416 783,200 821,786 621,500 776,820 3.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 85 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 812,253 808,471 761,416 783,200 821,786 621,500 776,820 3.02%
NOSH 731,759 731,759 761,416 711,999 733,738 550,000 641,999 9.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.58% 1.37% -2.22% -4.55% -7.78% 0.30% -1.23% -
ROE 3.44% 0.77% -1.60% -2.91% -3.82% 0.04% -0.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 70.35 71.07 66.32 67.37 53.35 55.02 45.76 33.23%
EPS 3.84 0.85 -1.67 -3.12 -4.28 0.04 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.11 1.11 1.00 1.10 1.12 1.13 1.21 -5.59%
Adjusted Per Share Value based on latest NOSH - 708,200
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.97 70.35 68.63 65.19 53.20 41.13 39.93 45.39%
EPS 3.80 0.84 -1.66 -3.10 -4.27 0.03 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.104 1.0988 1.0349 1.0645 1.1169 0.8447 1.0558 3.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.64 0.60 0.58 0.605 0.54 0.61 0.70 -
P/RPS 0.91 0.84 0.87 0.90 1.01 1.11 1.53 -29.29%
P/EPS 16.74 70.59 -36.25 -18.91 -12.62 1,525.00 -105.00 -
EY 5.97 1.42 -2.76 -5.29 -7.93 0.07 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.58 0.54 0.58 0.55 0.48 0.54 0.58 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 -
Price 0.79 0.595 0.62 0.56 0.645 0.55 0.58 -
P/RPS 1.12 0.84 0.93 0.83 1.21 1.00 1.27 -8.04%
P/EPS 20.66 70.00 -38.75 -17.50 -15.07 1,375.00 -87.00 -
EY 4.84 1.43 -2.58 -5.71 -6.64 0.07 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.71 0.54 0.62 0.51 0.58 0.49 0.48 29.85%

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