[KEN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -18.47%
YoY- 48.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 104,562 87,325 82,046 54,556 92,816 75,865 66,126 35.61%
PBT 62,866 53,217 50,394 29,636 36,945 31,013 21,822 102.07%
Tax -14,914 -12,349 -12,006 -7,032 -9,219 -9,025 -5,868 85.92%
NP 47,952 40,868 38,388 22,604 27,726 21,988 15,954 107.85%
-
NP to SH 47,952 40,868 38,388 22,604 27,726 21,988 15,954 107.85%
-
Tax Rate 23.72% 23.20% 23.82% 23.73% 24.95% 29.10% 26.89% -
Total Cost 56,610 46,457 43,658 31,952 65,090 53,877 50,172 8.35%
-
Net Worth 297,701 279,768 272,595 260,044 254,644 242,113 234,828 17.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,483 - - - 4,483 - - -
Div Payout % 9.35% - - - 16.17% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 297,701 279,768 272,595 260,044 254,644 242,113 234,828 17.08%
NOSH 191,720 191,720 191,720 191,720 179,327 179,343 179,258 4.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 45.86% 46.80% 46.79% 41.43% 29.87% 28.98% 24.13% -
ROE 16.11% 14.61% 14.08% 8.69% 10.89% 9.08% 6.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.30 48.69 45.75 30.42 51.76 42.30 36.89 35.56%
EPS 26.74 22.79 21.40 12.60 15.46 12.27 8.90 107.79%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.66 1.56 1.52 1.45 1.42 1.35 1.31 17.04%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.54 45.55 42.79 28.46 48.41 39.57 34.49 35.61%
EPS 25.01 21.32 20.02 11.79 14.46 11.47 8.32 107.86%
DPS 2.34 0.00 0.00 0.00 2.34 0.00 0.00 -
NAPS 1.5528 1.4593 1.4218 1.3564 1.3282 1.2628 1.2249 17.08%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.94 0.95 0.925 0.85 0.90 0.94 -
P/RPS 1.58 1.93 2.08 3.04 1.64 2.13 2.55 -27.25%
P/EPS 3.44 4.12 4.44 7.34 5.50 7.34 10.56 -52.55%
EY 29.06 24.24 22.53 13.63 18.19 13.62 9.47 110.73%
DY 2.72 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.55 0.60 0.63 0.64 0.60 0.67 0.72 -16.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 16/11/17 21/08/17 22/05/17 22/02/17 22/11/16 16/08/16 -
Price 0.92 0.92 0.92 0.945 0.92 0.85 0.94 -
P/RPS 1.58 1.89 2.01 3.11 1.78 2.01 2.55 -27.25%
P/EPS 3.44 4.04 4.30 7.50 5.95 6.93 10.56 -52.55%
EY 29.06 24.77 23.27 13.34 16.81 14.42 9.47 110.73%
DY 2.72 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.55 0.59 0.61 0.65 0.65 0.63 0.72 -16.39%

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