[KEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.42%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 75,477 75,924 68,978 66,448 63,352 53,081 49,330 32.67%
PBT 9,947 9,121 9,810 8,236 7,909 10,076 8,478 11.20%
Tax -6,080 -4,856 -4,922 -3,724 -3,430 -2,668 -2,228 94.92%
NP 3,867 4,265 4,888 4,512 4,479 7,408 6,250 -27.32%
-
NP to SH 4,279 4,540 5,300 5,336 6,462 7,408 6,250 -22.26%
-
Tax Rate 61.12% 53.24% 50.17% 45.22% 43.37% 26.48% 26.28% -
Total Cost 71,610 71,658 64,090 61,936 58,873 45,673 43,080 40.19%
-
Net Worth 102,015 90,318 100,952 102,754 101,081 99,375 96,941 3.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,513 - - - 4,512 - - -
Div Payout % 105.49% - - - 69.83% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 102,015 90,318 100,952 102,754 101,081 99,375 96,941 3.45%
NOSH 90,279 90,318 90,136 90,135 90,251 90,341 60,211 30.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.12% 5.62% 7.09% 6.79% 7.07% 13.96% 12.67% -
ROE 4.19% 5.03% 5.25% 5.19% 6.39% 7.45% 6.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 83.60 84.06 76.53 73.72 70.20 58.76 81.93 1.35%
EPS 4.74 4.73 5.88 5.92 7.16 8.20 10.38 -40.61%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.13 1.00 1.12 1.14 1.12 1.10 1.61 -20.97%
Adjusted Per Share Value based on latest NOSH - 90,135
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.37 39.60 35.98 34.66 33.04 27.69 25.73 32.68%
EPS 2.23 2.37 2.76 2.78 3.37 3.86 3.26 -22.31%
DPS 2.35 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 0.5321 0.4711 0.5266 0.536 0.5272 0.5183 0.5056 3.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.60 0.65 0.62 0.54 0.63 0.66 -
P/RPS 0.69 0.71 0.85 0.84 0.77 1.07 0.81 -10.11%
P/EPS 12.24 11.94 11.05 10.47 7.54 7.68 6.36 54.53%
EY 8.17 8.38 9.05 9.55 13.26 13.02 15.73 -35.30%
DY 8.62 0.00 0.00 0.00 9.26 0.00 0.00 -
P/NAPS 0.51 0.60 0.58 0.54 0.48 0.57 0.41 15.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 19/10/06 26/07/06 25/04/06 27/02/06 15/12/05 27/07/05 -
Price 0.77 0.62 0.56 0.71 0.69 0.51 0.63 -
P/RPS 0.92 0.74 0.73 0.96 0.98 0.87 0.77 12.56%
P/EPS 16.25 12.33 9.52 11.99 9.64 6.22 6.07 92.45%
EY 6.16 8.11 10.50 8.34 10.38 16.08 16.48 -48.01%
DY 6.49 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.68 0.62 0.50 0.62 0.62 0.46 0.39 44.71%

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