[KEN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 106.73%
YoY- 31.3%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 41,023 13,639 92,816 56,899 33,063 16,433 70,873 -30.56%
PBT 25,197 7,409 36,945 23,260 10,911 5,265 30,905 -12.73%
Tax -6,003 -1,758 -9,219 -6,769 -2,934 -1,448 -8,697 -21.91%
NP 19,194 5,651 27,726 16,491 7,977 3,817 22,208 -9.27%
-
NP to SH 19,194 5,651 27,726 16,491 7,977 3,817 22,208 -9.27%
-
Tax Rate 23.82% 23.73% 24.95% 29.10% 26.89% 27.50% 28.14% -
Total Cost 21,829 7,988 65,090 40,408 25,086 12,616 48,665 -41.43%
-
Net Worth 272,595 260,044 254,644 242,113 234,828 234,754 215,263 17.06%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,483 - - - 5,381 -
Div Payout % - - 16.17% - - - 24.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 272,595 260,044 254,644 242,113 234,828 234,754 215,263 17.06%
NOSH 191,720 191,720 179,327 179,343 179,258 179,201 179,386 4.53%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 46.79% 41.43% 29.87% 28.98% 24.13% 23.23% 31.33% -
ROE 7.04% 2.17% 10.89% 6.81% 3.40% 1.63% 10.32% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.87 7.61 51.76 31.73 18.44 9.17 39.51 -30.56%
EPS 10.70 3.15 15.46 9.20 4.45 2.13 12.38 -9.27%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
NAPS 1.52 1.45 1.42 1.35 1.31 1.31 1.20 17.08%
Adjusted Per Share Value based on latest NOSH - 179,343
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.40 7.11 48.41 29.68 17.25 8.57 36.97 -30.56%
EPS 10.01 2.95 14.46 8.60 4.16 1.99 11.58 -9.26%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 2.81 -
NAPS 1.4218 1.3564 1.3282 1.2628 1.2249 1.2245 1.1228 17.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.95 0.925 0.85 0.90 0.94 0.99 1.01 -
P/RPS 4.15 12.16 1.64 2.84 5.10 10.80 2.56 38.03%
P/EPS 8.88 29.36 5.50 9.79 21.12 46.48 8.16 5.80%
EY 11.27 3.41 18.19 10.22 4.73 2.15 12.26 -5.46%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.97 -
P/NAPS 0.63 0.64 0.60 0.67 0.72 0.76 0.84 -17.46%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 22/05/17 22/02/17 22/11/16 16/08/16 24/05/16 26/02/16 -
Price 0.92 0.945 0.92 0.85 0.94 0.96 0.98 -
P/RPS 4.02 12.43 1.78 2.68 5.10 10.47 2.48 38.03%
P/EPS 8.60 29.99 5.95 9.24 21.12 45.07 7.92 5.65%
EY 11.63 3.33 16.81 10.82 4.73 2.22 12.63 -5.35%
DY 0.00 0.00 2.72 0.00 0.00 0.00 3.06 -
P/NAPS 0.61 0.65 0.65 0.63 0.72 0.73 0.82 -17.91%

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