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

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.59%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN'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 76,288 58,418 57,684 55,828 54,148 47,930 42,288 48.13%
PBT 35,981 27,714 20,876 28,257 25,925 19,902 18,740 54.41%
Tax -11,881 -6,518 -5,912 -7,362 -5,946 -5,024 -5,556 65.90%
NP 24,100 21,196 14,964 20,895 19,978 14,878 13,184 49.44%
-
NP to SH 24,100 21,196 14,964 20,895 19,978 14,878 13,184 49.44%
-
Tax Rate 33.02% 23.52% 28.32% 26.05% 22.94% 25.24% 29.65% -
Total Cost 52,188 37,222 42,720 34,933 34,169 33,052 29,104 47.54%
-
Net Worth 184,878 177,529 174,938 172,355 165,891 158,830 158,530 10.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,039 - - - -
Div Payout % - - - 19.33% - - - -
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 184,878 177,529 174,938 172,355 165,891 158,830 158,530 10.78%
NOSH 179,493 179,323 89,712 89,768 89,670 89,734 89,565 58.88%
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 31.59% 36.28% 25.94% 37.43% 36.90% 31.04% 31.18% -
ROE 13.04% 11.94% 8.55% 12.12% 12.04% 9.37% 8.32% -
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 42.50 32.58 64.30 62.19 60.39 53.41 47.21 -6.76%
EPS 13.43 11.82 16.68 23.27 22.28 16.58 14.72 -5.92%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.95 1.92 1.85 1.77 1.77 -30.27%
Adjusted Per Share Value based on latest NOSH - 89,712
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.79 30.47 30.09 29.12 28.24 25.00 22.06 48.12%
EPS 12.57 11.06 7.81 10.90 10.42 7.76 6.88 49.39%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.9643 0.926 0.9125 0.899 0.8653 0.8284 0.8269 10.78%
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 1.10 1.00 2.03 1.50 1.55 1.38 1.28 -
P/RPS 2.59 3.07 3.16 2.41 2.57 2.58 2.71 -2.97%
P/EPS 8.19 8.46 12.17 6.44 6.96 8.32 8.70 -3.94%
EY 12.21 11.82 8.22 15.52 14.37 12.01 11.50 4.07%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 1.04 0.78 0.84 0.78 0.72 30.19%
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 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 -
Price 1.01 1.00 2.11 1.79 1.52 1.53 1.43 -
P/RPS 2.38 3.07 3.28 2.88 2.52 2.86 3.03 -14.85%
P/EPS 7.52 8.46 12.65 7.69 6.82 9.23 9.71 -15.65%
EY 13.29 11.82 7.91 13.00 14.66 10.84 10.29 18.57%
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.08 0.93 0.82 0.86 0.81 13.52%

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