[KEN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 56.45%
YoY- 72.95%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 61,471 58,838 7,756 104,562 65,494 41,023 13,639 172.60%
PBT 37,289 36,413 3,061 62,866 39,913 25,197 7,409 193.39%
Tax -10,567 -8,673 -874 -14,914 -9,262 -6,003 -1,758 230.22%
NP 26,722 27,740 2,187 47,952 30,651 19,194 5,651 181.46%
-
NP to SH 26,721 27,739 2,187 47,952 30,651 19,194 5,651 181.45%
-
Tax Rate 28.34% 23.82% 28.55% 23.72% 23.21% 23.82% 23.73% -
Total Cost 34,749 31,098 5,569 56,610 34,843 21,829 7,988 166.24%
-
Net Worth 322,806 328,186 303,081 297,701 279,768 272,595 260,044 15.48%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,483 - - - -
Div Payout % - - - 9.35% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 322,806 328,186 303,081 297,701 279,768 272,595 260,044 15.48%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 43.47% 47.15% 28.20% 45.86% 46.80% 46.79% 41.43% -
ROE 8.28% 8.45% 0.72% 16.11% 10.96% 7.04% 2.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.28 32.81 4.32 58.30 36.52 22.87 7.61 172.50%
EPS 14.90 15.47 1.22 26.74 17.09 10.70 3.15 181.51%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.80 1.83 1.69 1.66 1.56 1.52 1.45 15.49%
Adjusted Per Share Value based on latest NOSH - 191,720
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.06 30.69 4.05 54.54 34.16 21.40 7.11 172.68%
EPS 13.94 14.47 1.14 25.01 15.99 10.01 2.95 181.33%
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 1.6837 1.7118 1.5809 1.5528 1.4593 1.4218 1.3564 15.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.83 0.83 0.92 0.94 0.95 0.925 -
P/RPS 2.36 2.53 19.19 1.58 2.57 4.15 12.16 -66.44%
P/EPS 5.44 5.37 68.06 3.44 5.50 8.88 29.36 -67.46%
EY 18.39 18.64 1.47 29.06 18.18 11.27 3.41 207.21%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.49 0.55 0.60 0.63 0.64 -20.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 29/08/18 16/05/18 27/02/18 16/11/17 21/08/17 22/05/17 -
Price 0.76 0.83 0.85 0.92 0.92 0.92 0.945 -
P/RPS 2.22 2.53 19.65 1.58 2.52 4.02 12.43 -68.25%
P/EPS 5.10 5.37 69.70 3.44 5.38 8.60 29.99 -69.27%
EY 19.61 18.64 1.43 29.06 18.58 11.63 3.33 225.75%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.50 0.55 0.59 0.61 0.65 -25.23%

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