[KEN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 43.08%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,631 35,601 11,586 87,188 71,420 45,190 19,555 80.73%
PBT 16,633 11,890 4,158 31,350 20,938 14,608 6,760 81.95%
Tax -3,975 -3,051 -1,050 -8,116 -4,699 -3,373 -1,685 76.93%
NP 12,658 8,839 3,108 23,234 16,239 11,235 5,075 83.61%
-
NP to SH 12,658 8,839 3,108 23,234 16,239 11,235 5,075 83.61%
-
Tax Rate 23.90% 25.66% 25.25% 25.89% 22.44% 23.09% 24.93% -
Total Cost 34,973 26,762 8,478 63,954 55,181 33,955 14,480 79.72%
-
Net Worth 152,722 149,113 147,363 146,520 140,573 137,123 135,333 8.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 5,460 - - - -
Div Payout % - - - 23.50% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 152,722 149,113 147,363 146,520 140,573 137,123 135,333 8.36%
NOSH 89,836 89,827 89,855 91,006 91,281 91,415 91,441 -1.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.58% 24.83% 26.83% 26.65% 22.74% 24.86% 25.95% -
ROE 8.29% 5.93% 2.11% 15.86% 11.55% 8.19% 3.75% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.02 39.63 12.89 95.80 78.24 49.43 21.39 82.85%
EPS 14.09 9.84 3.46 25.53 17.79 12.29 5.55 85.78%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.64 1.61 1.54 1.50 1.48 9.65%
Adjusted Per Share Value based on latest NOSH - 90,128
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.84 18.57 6.04 45.48 37.25 23.57 10.20 80.71%
EPS 6.60 4.61 1.62 12.12 8.47 5.86 2.65 83.43%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
NAPS 0.7966 0.7778 0.7686 0.7642 0.7332 0.7152 0.7059 8.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.13 1.28 1.03 0.96 1.06 1.16 -
P/RPS 2.23 2.85 9.93 1.08 1.23 2.14 5.42 -44.59%
P/EPS 8.37 11.48 37.01 4.03 5.40 8.62 20.90 -45.57%
EY 11.94 8.71 2.70 24.79 18.53 11.59 4.78 83.79%
DY 0.00 0.00 0.00 5.83 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.78 0.64 0.62 0.71 0.78 -7.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 02/05/12 21/02/12 23/11/11 03/08/11 18/04/11 -
Price 1.21 1.24 1.28 1.33 1.05 1.08 1.20 -
P/RPS 2.28 3.13 9.93 1.39 1.34 2.18 5.61 -45.04%
P/EPS 8.59 12.60 37.01 5.21 5.90 8.79 21.62 -45.86%
EY 11.64 7.94 2.70 19.20 16.94 11.38 4.62 84.84%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.78 0.83 0.68 0.72 0.81 -8.38%

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