[KEN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -84.56%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 59,300 47,023 25,726 11,460 49,395 39,944 32,593 48.87%
PBT 9,875 7,610 4,457 2,061 13,551 11,696 8,651 9.19%
Tax -2,661 -2,603 -1,458 -615 -4,183 -3,643 -2,556 2.71%
NP 7,214 5,007 2,999 1,446 9,368 8,053 6,095 11.85%
-
NP to SH 7,214 5,007 2,999 1,446 9,368 8,053 6,095 11.85%
-
Tax Rate 26.95% 34.20% 32.71% 29.84% 30.87% 31.15% 29.55% -
Total Cost 52,086 42,016 22,727 10,014 40,027 31,891 26,498 56.72%
-
Net Worth 88,337 85,732 82,976 82,799 82,799 67,791 66,389 20.91%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,984 - - - 1,999 - - -
Div Payout % 41.37% - - - 21.35% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,337 85,732 82,976 82,799 82,799 67,791 66,389 20.91%
NOSH 59,687 59,536 59,268 59,999 39,999 19,997 19,996 106.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.17% 10.65% 11.66% 12.62% 18.97% 20.16% 18.70% -
ROE 8.17% 5.84% 3.61% 1.75% 11.31% 11.88% 9.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.35 78.98 43.41 19.10 123.49 199.74 162.99 -28.04%
EPS 12.09 8.41 5.06 2.41 23.42 40.27 30.48 -45.92%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.48 1.44 1.40 1.38 2.07 3.39 3.32 -41.55%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.93 24.53 13.42 5.98 25.76 20.83 17.00 48.87%
EPS 3.76 2.61 1.56 0.75 4.89 4.20 3.18 11.78%
DPS 1.56 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.4608 0.4472 0.4328 0.4319 0.4319 0.3536 0.3463 20.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 1.15 1.10 0.89 0.98 1.52 1.81 -
P/RPS 1.19 1.46 2.53 4.66 0.79 0.76 1.11 4.73%
P/EPS 9.76 13.67 21.74 36.93 4.18 3.77 5.94 39.11%
EY 10.24 7.31 4.60 2.71 23.90 26.49 16.84 -28.16%
DY 4.24 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.64 0.47 0.45 0.55 28.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 22/08/03 23/05/03 28/02/03 26/11/02 22/08/02 -
Price 1.26 1.22 1.27 0.90 0.98 1.02 1.78 -
P/RPS 1.27 1.54 2.93 4.71 0.79 0.51 1.09 10.69%
P/EPS 10.43 14.51 25.10 37.34 4.18 2.53 5.84 47.04%
EY 9.59 6.89 3.98 2.68 23.90 39.48 17.12 -31.97%
DY 3.97 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.85 0.85 0.91 0.65 0.47 0.30 0.54 35.20%

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