[KEN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 205.82%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,894 60,201 46,768 35,011 17,050 75,477 56,943 -64.76%
PBT 2,067 11,842 7,288 5,106 1,805 9,947 6,841 -54.93%
Tax -595 -3,412 -2,868 -2,161 -842 -6,080 -3,642 -70.08%
NP 1,472 8,430 4,420 2,945 963 3,867 3,199 -40.36%
-
NP to SH 1,472 8,430 4,420 2,945 963 4,279 3,405 -42.79%
-
Tax Rate 28.79% 28.81% 39.35% 42.32% 46.65% 61.12% 53.24% -
Total Cost 10,422 51,771 42,348 32,066 16,087 71,610 53,744 -66.46%
-
Net Worth 113,745 112,208 109,301 105,694 103,499 102,015 90,318 16.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,754 - - - 4,513 - -
Div Payout % - 68.26% - - - 105.49% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 113,745 112,208 109,301 105,694 103,499 102,015 90,318 16.60%
NOSH 95,584 95,904 95,878 90,337 89,999 90,279 90,318 3.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.38% 14.00% 9.45% 8.41% 5.65% 5.12% 5.62% -
ROE 1.29% 7.51% 4.04% 2.79% 0.93% 4.19% 3.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.44 62.77 48.78 38.76 18.94 83.60 63.05 -66.07%
EPS 1.54 8.79 4.61 3.26 1.07 4.74 3.55 -42.66%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.19 1.17 1.14 1.17 1.15 1.13 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 90,090
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.20 31.40 24.39 18.26 8.89 39.37 29.70 -64.77%
EPS 0.77 4.40 2.31 1.54 0.50 2.23 1.78 -42.77%
DPS 0.00 3.00 0.00 0.00 0.00 2.35 0.00 -
NAPS 0.5933 0.5853 0.5701 0.5513 0.5398 0.5321 0.4711 16.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.72 0.93 1.05 0.89 0.66 0.58 0.60 -
P/RPS 5.79 1.48 2.15 2.30 3.48 0.69 0.95 233.29%
P/EPS 46.75 10.58 22.78 27.30 61.68 12.24 15.92 104.93%
EY 2.14 9.45 4.39 3.66 1.62 8.17 6.28 -51.18%
DY 0.00 6.45 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 0.61 0.79 0.92 0.76 0.57 0.51 0.60 1.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 21/02/08 25/10/07 29/08/07 21/05/07 16/02/07 19/10/06 -
Price 0.88 0.89 1.01 1.01 0.76 0.77 0.62 -
P/RPS 7.07 1.42 2.07 2.61 4.01 0.92 0.98 272.91%
P/EPS 57.14 10.13 21.91 30.98 71.03 16.25 16.45 129.18%
EY 1.75 9.88 4.56 3.23 1.41 6.16 6.08 -56.37%
DY 0.00 6.74 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.74 0.76 0.89 0.86 0.66 0.68 0.62 12.50%

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