[KEN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -38.26%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 59,300 62,697 51,452 45,840 49,395 53,258 65,186 -6.09%
PBT 9,875 10,146 8,914 8,244 13,551 15,594 17,302 -31.12%
Tax -2,661 -3,470 -2,916 -2,460 -4,183 -4,857 -5,112 -35.21%
NP 7,214 6,676 5,998 5,784 9,368 10,737 12,190 -29.44%
-
NP to SH 7,214 6,676 5,998 5,784 9,368 10,737 12,190 -29.44%
-
Tax Rate 26.95% 34.20% 32.71% 29.84% 30.87% 31.15% 29.55% -
Total Cost 52,086 56,021 45,454 40,056 40,027 42,521 52,996 -1.14%
-
Net Worth 88,337 85,732 82,976 82,799 82,799 67,791 66,389 20.91%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,984 - - - 1,999 - - -
Div Payout % 41.37% - - - 21.35% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,337 85,732 82,976 82,799 82,799 67,791 66,389 20.91%
NOSH 59,687 59,536 59,268 59,999 39,999 19,997 19,996 106.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.17% 10.65% 11.66% 12.62% 18.97% 20.16% 18.70% -
ROE 8.17% 7.79% 7.23% 6.99% 11.31% 15.84% 18.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.35 105.31 86.81 76.40 123.49 266.33 325.98 -54.61%
EPS 12.09 11.21 10.12 9.64 23.42 53.69 60.96 -65.89%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.48 1.44 1.40 1.38 2.07 3.39 3.32 -41.55%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.93 32.70 26.84 23.91 25.76 27.78 34.00 -6.09%
EPS 3.76 3.48 3.13 3.02 4.89 5.60 6.36 -29.49%
DPS 1.56 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.4608 0.4472 0.4328 0.4319 0.4319 0.3536 0.3463 20.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.15 1.10 0.89 0.98 1.52 1.81 -
P/RPS 1.19 1.09 1.27 1.16 0.79 0.57 0.56 65.06%
P/EPS 9.76 10.26 10.87 9.23 4.18 2.83 2.97 120.55%
EY 10.24 9.75 9.20 10.83 23.90 35.32 33.68 -54.68%
DY 4.24 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.64 0.47 0.45 0.55 28.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 -
Price 1.26 1.22 1.27 0.90 0.98 1.02 1.78 -
P/RPS 1.27 1.16 1.46 1.18 0.79 0.38 0.55 74.43%
P/EPS 10.43 10.88 12.55 9.34 4.18 1.90 2.92 133.12%
EY 9.59 9.19 7.97 10.71 23.90 52.64 34.25 -57.10%
DY 3.97 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.85 0.85 0.91 0.65 0.47 0.30 0.54 35.20%

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