[KEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 76.77%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,601 28,361 14,143 91,082 57,216 29,209 14,421 108.94%
PBT 17,203 9,980 4,939 43,970 26,986 13,857 5,219 121.32%
Tax -4,643 -2,170 -1,075 -12,018 -8,911 -3,259 -1,478 114.34%
NP 12,560 7,810 3,864 31,952 18,075 10,598 3,741 124.05%
-
NP to SH 12,560 7,810 3,864 31,952 18,075 10,598 3,741 124.05%
-
Tax Rate 26.99% 21.74% 21.77% 27.33% 33.02% 23.52% 28.32% -
Total Cost 31,041 20,551 10,279 59,130 39,141 18,611 10,680 103.52%
-
Net Worth 204,548 201,085 203,084 199,021 184,878 177,529 174,938 10.97%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 5,378 - - - -
Div Payout % - - - 16.83% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 204,548 201,085 203,084 199,021 184,878 177,529 174,938 10.97%
NOSH 179,428 179,540 179,720 179,298 179,493 179,323 89,712 58.67%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 28.81% 27.54% 27.32% 35.08% 31.59% 36.28% 25.94% -
ROE 6.14% 3.88% 1.90% 16.05% 9.78% 5.97% 2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.30 15.80 7.87 50.80 31.88 16.29 16.07 31.70%
EPS 7.00 4.35 2.15 17.82 10.07 5.91 4.17 41.20%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.13 1.11 1.03 0.99 1.95 -30.06%
Adjusted Per Share Value based on latest NOSH - 179,302
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.74 14.79 7.38 47.51 29.84 15.24 7.52 108.97%
EPS 6.55 4.07 2.02 16.67 9.43 5.53 1.95 124.12%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 1.0669 1.0488 1.0593 1.0381 0.9643 0.926 0.9125 10.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.02 1.17 1.08 0.995 1.10 1.00 2.03 -
P/RPS 4.20 7.41 13.72 1.96 3.45 6.14 12.63 -51.96%
P/EPS 14.57 26.90 50.23 5.58 10.92 16.92 48.68 -55.22%
EY 6.86 3.72 1.99 17.91 9.15 5.91 2.05 123.56%
DY 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 0.96 0.90 1.07 1.01 1.04 -9.85%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 11/08/15 12/05/15 25/02/15 14/11/14 22/07/14 07/05/14 -
Price 1.01 0.98 1.22 0.98 1.01 1.00 2.11 -
P/RPS 4.16 6.20 15.50 1.93 3.17 6.14 13.13 -53.49%
P/EPS 14.43 22.53 56.74 5.50 10.03 16.92 50.60 -56.64%
EY 6.93 4.44 1.76 18.18 9.97 5.91 1.98 130.34%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 1.08 0.88 0.98 1.01 1.08 -12.09%

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