[KEN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.92%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 51,452 45,840 49,395 53,258 65,186 80,900 96,512 -34.32%
PBT 8,914 8,244 13,551 15,594 17,302 15,524 16,914 -34.83%
Tax -2,916 -2,460 -4,183 -4,857 -5,112 -4,384 -6,225 -39.76%
NP 5,998 5,784 9,368 10,737 12,190 11,140 10,689 -32.04%
-
NP to SH 5,998 5,784 9,368 10,737 12,190 11,140 10,689 -32.04%
-
Tax Rate 32.71% 29.84% 30.87% 31.15% 29.55% 28.24% 36.80% -
Total Cost 45,454 40,056 40,027 42,521 52,996 69,760 85,823 -34.61%
-
Net Worth 82,976 82,799 82,799 67,791 66,389 63,577 61,794 21.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,999 - - - - -
Div Payout % - - 21.35% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,976 82,799 82,799 67,791 66,389 63,577 61,794 21.77%
NOSH 59,268 59,999 39,999 19,997 19,996 19,992 19,998 106.73%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.66% 12.62% 18.97% 20.16% 18.70% 13.77% 11.08% -
ROE 7.23% 6.99% 11.31% 15.84% 18.36% 17.52% 17.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 86.81 76.40 123.49 266.33 325.98 404.65 482.61 -68.23%
EPS 10.12 9.64 23.42 53.69 60.96 55.72 53.45 -67.12%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 2.07 3.39 3.32 3.18 3.09 -41.09%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.84 23.91 25.76 27.78 34.00 42.20 50.34 -34.32%
EPS 3.13 3.02 4.89 5.60 6.36 5.81 5.58 -32.05%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.4328 0.4319 0.4319 0.3536 0.3463 0.3316 0.3223 21.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 0.89 0.98 1.52 1.81 1.77 1.44 -
P/RPS 1.27 1.16 0.79 0.57 0.56 0.44 0.30 162.38%
P/EPS 10.87 9.23 4.18 2.83 2.97 3.18 2.69 154.34%
EY 9.20 10.83 23.90 35.32 33.68 31.48 37.12 -60.64%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.47 0.45 0.55 0.56 0.47 41.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 17/05/02 20/02/02 -
Price 1.27 0.90 0.98 1.02 1.78 2.06 1.53 -
P/RPS 1.46 1.18 0.79 0.38 0.55 0.51 0.32 175.85%
P/EPS 12.55 9.34 4.18 1.90 2.92 3.70 2.86 168.75%
EY 7.97 10.71 23.90 52.64 34.25 27.05 34.93 -62.76%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.47 0.30 0.54 0.65 0.50 49.23%

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