[KEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.03%
YoY- 763.64%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 51,608 53,169 68,288 58,200 33,524 28,576 13,010 149.95%
PBT 20,752 19,780 26,506 16,516 9,948 11,297 3,222 244.99%
Tax -5,639 -4,945 -6,564 -4,736 -1,288 -2,149 -706 298.06%
NP 15,113 14,834 19,942 11,780 8,660 9,148 2,516 229.36%
-
NP to SH 15,113 14,834 19,942 11,780 8,660 9,148 2,516 229.36%
-
Tax Rate 27.17% 25.00% 24.76% 28.68% 12.95% 19.02% 21.91% -
Total Cost 36,495 38,334 48,346 46,420 24,864 19,428 10,494 129.02%
-
Net Worth 344,327 340,740 338,946 331,773 329,980 326,393 321,013 4.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 344,327 340,740 338,946 331,773 329,980 326,393 321,013 4.77%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 29.28% 27.90% 29.20% 20.24% 25.83% 32.01% 19.34% -
ROE 4.39% 4.35% 5.88% 3.55% 2.62% 2.80% 0.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.78 29.65 38.08 32.45 18.69 15.93 7.25 150.07%
EPS 8.43 8.27 11.12 6.56 4.83 5.11 1.40 229.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.90 1.89 1.85 1.84 1.82 1.79 4.77%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.92 27.73 35.62 30.36 17.49 14.91 6.79 149.86%
EPS 7.88 7.74 10.40 6.14 4.52 4.77 1.31 229.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.796 1.7773 1.7679 1.7305 1.7212 1.7024 1.6744 4.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.61 0.61 0.55 0.60 0.445 0.50 -
P/RPS 2.02 2.06 1.60 1.69 3.21 2.79 6.89 -55.76%
P/EPS 6.88 7.37 5.49 8.37 12.43 8.72 35.64 -66.49%
EY 14.53 13.56 18.23 11.94 8.05 11.46 2.81 198.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.32 0.30 0.33 0.24 0.28 4.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 24/08/21 20/05/21 22/02/21 25/11/20 25/08/20 -
Price 0.56 0.605 0.615 0.595 0.54 0.49 0.465 -
P/RPS 1.95 2.04 1.62 1.83 2.89 3.08 6.41 -54.66%
P/EPS 6.65 7.31 5.53 9.06 11.18 9.61 33.14 -65.62%
EY 15.05 13.67 18.08 11.04 8.94 10.41 3.02 190.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.33 0.32 0.29 0.27 0.26 7.53%

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