[KEN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -15.4%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,082 7,756 39,067 24,472 27,384 13,639 35,917 26.54%
PBT 33,352 3,061 22,953 14,717 17,788 7,409 13,685 81.39%
Tax -7,799 -874 -5,651 -3,259 -4,245 -1,758 -2,450 116.85%
NP 25,553 2,187 17,302 11,458 13,543 5,651 11,235 73.20%
-
NP to SH 25,552 2,187 17,302 11,458 13,543 5,651 11,236 73.19%
-
Tax Rate 23.38% 28.55% 24.62% 22.14% 23.86% 23.73% 17.90% -
Total Cost 25,529 5,569 21,765 13,014 13,841 7,988 24,682 2.28%
-
Net Worth 328,186 303,081 297,701 279,768 272,595 260,044 254,874 18.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,483 - - - 4,487 -
Div Payout % - - 25.91% - - - 39.94% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 328,186 303,081 297,701 279,768 272,595 260,044 254,874 18.41%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 179,488 4.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 50.02% 28.20% 44.29% 46.82% 49.46% 41.43% 31.28% -
ROE 7.79% 0.72% 5.81% 4.10% 4.97% 2.17% 4.41% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.48 4.32 21.78 13.65 15.27 7.61 20.01 26.61%
EPS 14.25 1.22 9.65 6.39 7.55 3.15 6.26 73.30%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.83 1.69 1.66 1.56 1.52 1.45 1.42 18.47%
Adjusted Per Share Value based on latest NOSH - 191,720
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.64 4.05 20.38 12.76 14.28 7.11 18.73 26.55%
EPS 13.33 1.14 9.02 5.98 7.06 2.95 5.86 73.22%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 2.34 -
NAPS 1.7118 1.5809 1.5528 1.4593 1.4218 1.3564 1.3294 18.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.83 0.83 0.92 0.94 0.95 0.925 0.85 -
P/RPS 2.91 19.19 4.22 6.89 6.22 12.16 4.25 -22.36%
P/EPS 5.83 68.06 9.54 14.71 12.58 29.36 13.58 -43.17%
EY 17.17 1.47 10.49 6.80 7.95 3.41 7.36 76.17%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.94 -
P/NAPS 0.45 0.49 0.55 0.60 0.63 0.64 0.60 -17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 16/05/18 27/02/18 16/11/17 21/08/17 22/05/17 22/02/17 -
Price 0.83 0.85 0.92 0.92 0.92 0.945 0.92 -
P/RPS 2.91 19.65 4.22 6.74 6.03 12.43 4.60 -26.36%
P/EPS 5.83 69.70 9.54 14.40 12.18 29.99 14.70 -46.11%
EY 17.17 1.43 10.49 6.94 8.21 3.33 6.80 85.74%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.72 -
P/NAPS 0.45 0.50 0.55 0.59 0.61 0.65 0.65 -21.79%

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