[KEN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 125.7%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,421 55,828 40,611 23,965 10,572 54,112 47,631 -54.94%
PBT 5,219 28,257 19,444 9,951 4,685 22,785 16,633 -53.85%
Tax -1,478 -7,362 -4,460 -2,512 -1,389 -6,336 -3,975 -48.32%
NP 3,741 20,895 14,984 7,439 3,296 16,449 12,658 -55.66%
-
NP to SH 3,741 20,895 14,984 7,439 3,296 16,449 12,658 -55.66%
-
Tax Rate 28.32% 26.05% 22.94% 25.24% 29.65% 27.81% 23.90% -
Total Cost 10,680 34,933 25,627 16,526 7,276 37,663 34,973 -54.68%
-
Net Worth 174,938 172,355 165,891 158,830 158,530 156,229 152,722 9.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,039 - - - 5,387 - -
Div Payout % - 19.33% - - - 32.75% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 174,938 172,355 165,891 158,830 158,530 156,229 152,722 9.48%
NOSH 89,712 89,768 89,670 89,734 89,565 89,787 89,836 -0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.94% 37.43% 36.90% 31.04% 31.18% 30.40% 26.58% -
ROE 2.14% 12.12% 9.03% 4.68% 2.08% 10.53% 8.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.07 62.19 45.29 26.71 11.80 60.27 53.02 -54.91%
EPS 4.17 23.27 16.71 8.29 3.68 18.32 14.09 -55.62%
DPS 0.00 4.50 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.95 1.92 1.85 1.77 1.77 1.74 1.70 9.58%
Adjusted Per Share Value based on latest NOSH - 89,675
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.52 29.12 21.18 12.50 5.51 28.22 24.84 -54.94%
EPS 1.95 10.90 7.82 3.88 1.72 8.58 6.60 -55.67%
DPS 0.00 2.11 0.00 0.00 0.00 2.81 0.00 -
NAPS 0.9125 0.899 0.8653 0.8284 0.8269 0.8149 0.7966 9.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.03 1.50 1.55 1.38 1.28 1.15 1.18 -
P/RPS 12.63 2.41 3.42 5.17 10.84 1.91 2.23 218.07%
P/EPS 48.68 6.44 9.28 16.65 34.78 6.28 8.37 223.75%
EY 2.05 15.52 10.78 6.01 2.88 15.93 11.94 -69.14%
DY 0.00 3.00 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 1.04 0.78 0.84 0.78 0.72 0.66 0.69 31.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 28/02/13 29/11/12 -
Price 2.11 1.79 1.52 1.53 1.43 1.13 1.21 -
P/RPS 13.13 2.88 3.36 5.73 12.11 1.87 2.28 221.62%
P/EPS 50.60 7.69 9.10 18.46 38.86 6.17 8.59 226.51%
EY 1.98 13.00 10.99 5.42 2.57 16.21 11.64 -69.33%
DY 0.00 2.51 0.00 0.00 0.00 5.31 0.00 -
P/NAPS 1.08 0.93 0.82 0.86 0.81 0.65 0.71 32.29%

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