[KEN] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.7%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 73,352 59,300 62,697 51,452 45,840 49,395 53,258 23.76%
PBT 6,708 9,875 10,146 8,914 8,244 13,551 15,594 -42.98%
Tax -2,156 -2,661 -3,470 -2,916 -2,460 -4,183 -4,857 -41.78%
NP 4,552 7,214 6,676 5,998 5,784 9,368 10,737 -43.53%
-
NP to SH 4,552 7,214 6,676 5,998 5,784 9,368 10,737 -43.53%
-
Tax Rate 32.14% 26.95% 34.20% 32.71% 29.84% 30.87% 31.15% -
Total Cost 68,800 52,086 56,021 45,454 40,056 40,027 42,521 37.78%
-
Net Worth 90,317 88,337 85,732 82,976 82,799 82,799 67,791 21.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,984 - - - 1,999 - -
Div Payout % - 41.37% - - - 21.35% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 90,317 88,337 85,732 82,976 82,799 82,799 67,791 21.05%
NOSH 60,211 59,687 59,536 59,268 59,999 39,999 19,997 108.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.21% 12.17% 10.65% 11.66% 12.62% 18.97% 20.16% -
ROE 5.04% 8.17% 7.79% 7.23% 6.99% 11.31% 15.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 121.82 99.35 105.31 86.81 76.40 123.49 266.33 -40.60%
EPS 7.56 12.09 11.21 10.12 9.64 23.42 53.69 -72.90%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.50 1.48 1.44 1.40 1.38 2.07 3.39 -41.90%
Adjusted Per Share Value based on latest NOSH - 59,274
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.26 30.93 32.70 26.84 23.91 25.76 27.78 23.76%
EPS 2.37 3.76 3.48 3.13 3.02 4.89 5.60 -43.60%
DPS 0.00 1.56 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.4711 0.4608 0.4472 0.4328 0.4319 0.4319 0.3536 21.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.23 1.18 1.15 1.10 0.89 0.98 1.52 -
P/RPS 1.01 1.19 1.09 1.27 1.16 0.79 0.57 46.37%
P/EPS 16.27 9.76 10.26 10.87 9.23 4.18 2.83 220.58%
EY 6.15 10.24 9.75 9.20 10.83 23.90 35.32 -68.78%
DY 0.00 4.24 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.82 0.80 0.80 0.79 0.64 0.47 0.45 49.13%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 22/04/04 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 -
Price 1.24 1.26 1.22 1.27 0.90 0.98 1.02 -
P/RPS 1.02 1.27 1.16 1.46 1.18 0.79 0.38 93.02%
P/EPS 16.40 10.43 10.88 12.55 9.34 4.18 1.90 320.23%
EY 6.10 9.59 9.19 7.97 10.71 23.90 52.64 -76.19%
DY 0.00 3.97 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.83 0.85 0.85 0.91 0.65 0.47 0.30 96.95%

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