[KEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.45%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,216 29,209 14,421 55,828 40,611 23,965 10,572 207.93%
PBT 26,986 13,857 5,219 28,257 19,444 9,951 4,685 220.98%
Tax -8,911 -3,259 -1,478 -7,362 -4,460 -2,512 -1,389 244.87%
NP 18,075 10,598 3,741 20,895 14,984 7,439 3,296 210.65%
-
NP to SH 18,075 10,598 3,741 20,895 14,984 7,439 3,296 210.65%
-
Tax Rate 33.02% 23.52% 28.32% 26.05% 22.94% 25.24% 29.65% -
Total Cost 39,141 18,611 10,680 34,933 25,627 16,526 7,276 206.70%
-
Net Worth 184,878 177,529 174,938 172,355 165,891 158,830 158,530 10.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,039 - - - -
Div Payout % - - - 19.33% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 184,878 177,529 174,938 172,355 165,891 158,830 158,530 10.78%
NOSH 179,493 179,323 89,712 89,768 89,670 89,734 89,565 58.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 31.59% 36.28% 25.94% 37.43% 36.90% 31.04% 31.18% -
ROE 9.78% 5.97% 2.14% 12.12% 9.03% 4.68% 2.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.88 16.29 16.07 62.19 45.29 26.71 11.80 93.86%
EPS 10.07 5.91 4.17 23.27 16.71 8.29 3.68 95.51%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.95 1.92 1.85 1.77 1.77 -30.27%
Adjusted Per Share Value based on latest NOSH - 89,712
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.84 15.24 7.52 29.12 21.18 12.50 5.51 208.07%
EPS 9.43 5.53 1.95 10.90 7.82 3.88 1.72 210.60%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.9643 0.926 0.9125 0.899 0.8653 0.8284 0.8269 10.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.00 2.03 1.50 1.55 1.38 1.28 -
P/RPS 3.45 6.14 12.63 2.41 3.42 5.17 10.84 -53.35%
P/EPS 10.92 16.92 48.68 6.44 9.28 16.65 34.78 -53.77%
EY 9.15 5.91 2.05 15.52 10.78 6.01 2.88 115.96%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 1.04 0.78 0.84 0.78 0.72 30.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 22/07/14 07/05/14 21/02/14 13/11/13 01/08/13 23/05/13 -
Price 1.01 1.00 2.11 1.79 1.52 1.53 1.43 -
P/RPS 3.17 6.14 13.13 2.88 3.36 5.73 12.11 -59.04%
P/EPS 10.03 16.92 50.60 7.69 9.10 18.46 38.86 -59.42%
EY 9.97 5.91 1.98 13.00 10.99 5.42 2.57 146.68%
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.08 0.93 0.82 0.86 0.81 13.52%

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