[KEN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 90.72%
YoY- 97.01%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 26,728 22,027 11,894 60,201 46,768 35,011 17,050 34.83%
PBT 5,354 4,110 2,067 11,842 7,288 5,106 1,805 106.03%
Tax -1,352 -1,091 -595 -3,412 -2,868 -2,161 -842 37.00%
NP 4,002 3,019 1,472 8,430 4,420 2,945 963 157.81%
-
NP to SH 4,002 3,019 1,472 8,430 4,420 2,945 963 157.81%
-
Tax Rate 25.25% 26.55% 28.79% 28.81% 39.35% 42.32% 46.65% -
Total Cost 22,726 19,008 10,422 51,771 42,348 32,066 16,087 25.82%
-
Net Worth 112,017 111,175 113,745 112,208 109,301 105,694 103,499 5.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,754 - - - -
Div Payout % - - - 68.26% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 112,017 111,175 113,745 112,208 109,301 105,694 103,499 5.39%
NOSH 95,741 95,841 95,584 95,904 95,878 90,337 89,999 4.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.97% 13.71% 12.38% 14.00% 9.45% 8.41% 5.65% -
ROE 3.57% 2.72% 1.29% 7.51% 4.04% 2.79% 0.93% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.92 22.98 12.44 62.77 48.78 38.76 18.94 29.43%
EPS 4.18 3.15 1.54 8.79 4.61 3.26 1.07 147.42%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.19 1.17 1.14 1.17 1.15 1.15%
Adjusted Per Share Value based on latest NOSH - 95,933
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.94 11.49 6.20 31.40 24.39 18.26 8.89 34.86%
EPS 2.09 1.57 0.77 4.40 2.31 1.54 0.50 158.81%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.5843 0.5799 0.5933 0.5853 0.5701 0.5513 0.5398 5.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.77 0.72 0.93 1.05 0.89 0.66 -
P/RPS 2.47 3.35 5.79 1.48 2.15 2.30 3.48 -20.38%
P/EPS 16.51 24.44 46.75 10.58 22.78 27.30 61.68 -58.36%
EY 6.06 4.09 2.14 9.45 4.39 3.66 1.62 140.39%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.61 0.79 0.92 0.76 0.57 2.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 15/08/08 26/05/08 21/02/08 25/10/07 29/08/07 21/05/07 -
Price 0.63 0.79 0.88 0.89 1.01 1.01 0.76 -
P/RPS 2.26 3.44 7.07 1.42 2.07 2.61 4.01 -31.69%
P/EPS 15.07 25.08 57.14 10.13 21.91 30.98 71.03 -64.32%
EY 6.63 3.99 1.75 9.88 4.56 3.23 1.41 179.87%
DY 0.00 0.00 0.00 6.74 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.74 0.76 0.89 0.86 0.66 -12.48%

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