[KENANGA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 150.82%
YoY- 2714.09%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 588,617 546,824 514,816 517,604 504,937 479,640 391,440 31.22%
PBT 45,014 21,498 39,492 8,791 -13,692 -25,896 -32,848 -
Tax -7,977 -6,554 -10,784 -1,691 2,493 4,076 2,380 -
NP 37,037 14,944 28,708 7,100 -11,198 -21,820 -30,468 -
-
NP to SH 36,326 14,320 27,980 6,191 -12,182 -22,784 -31,404 -
-
Tax Rate 17.72% 30.49% 27.31% 19.24% - - - -
Total Cost 551,580 531,880 486,108 510,504 516,135 501,460 421,908 19.54%
-
Net Worth 848,840 812,253 812,253 808,471 761,416 783,200 821,786 2.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 848,840 812,253 812,253 808,471 761,416 783,200 821,786 2.18%
NOSH 731,759 731,759 731,759 731,759 761,416 711,999 733,738 -0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.29% 2.73% 5.58% 1.37% -2.22% -4.55% -7.78% -
ROE 4.28% 1.76% 3.44% 0.77% -1.60% -2.91% -3.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.44 74.73 70.35 71.07 66.32 67.37 53.35 31.45%
EPS 4.96 1.96 3.84 0.85 -1.67 -3.12 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.11 1.11 1.00 1.10 1.12 2.36%
Adjusted Per Share Value based on latest NOSH - 733,397
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.00 74.32 69.97 70.35 68.63 65.19 53.20 31.22%
EPS 4.94 1.95 3.80 0.84 -1.66 -3.10 -4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1537 1.104 1.104 1.0988 1.0349 1.0645 1.1169 2.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.71 0.76 0.64 0.60 0.58 0.605 0.54 -
P/RPS 0.88 1.02 0.91 0.84 0.87 0.90 1.01 -8.76%
P/EPS 14.30 38.84 16.74 70.59 -36.25 -18.91 -12.62 -
EY 6.99 2.57 5.97 1.42 -2.76 -5.29 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.58 0.54 0.58 0.55 0.48 17.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.595 0.74 0.79 0.595 0.62 0.56 0.645 -
P/RPS 0.74 0.99 1.12 0.84 0.93 0.83 1.21 -27.92%
P/EPS 11.99 37.81 20.66 70.00 -38.75 -17.50 -15.07 -
EY 8.34 2.64 4.84 1.43 -2.58 -5.71 -6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.71 0.54 0.62 0.51 0.58 -8.20%

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