[KEN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.79%
YoY- -45.82%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,646 13,393 10,572 6,481 12,030 24,015 11,586 27.29%
PBT 9,492 5,266 4,685 6,151 4,744 7,731 4,158 73.28%
Tax -1,948 -1,123 -1,389 -2,361 -924 -2,001 -1,050 50.92%
NP 7,544 4,143 3,296 3,790 3,820 5,730 3,108 80.51%
-
NP to SH 7,544 4,143 3,296 3,790 3,820 5,730 3,108 80.51%
-
Tax Rate 20.52% 21.33% 29.65% 38.38% 19.48% 25.88% 25.25% -
Total Cost 9,102 9,250 7,276 2,691 8,210 18,285 8,478 4.84%
-
Net Worth 165,972 158,725 158,530 156,270 152,800 149,087 147,363 8.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,388 - - - -
Div Payout % - - - 142.18% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 165,972 158,725 158,530 156,270 152,800 149,087 147,363 8.24%
NOSH 89,714 89,675 89,565 89,810 89,882 89,811 89,855 -0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 45.32% 30.93% 31.18% 58.48% 31.75% 23.86% 26.83% -
ROE 4.55% 2.61% 2.08% 2.43% 2.50% 3.84% 2.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.55 14.93 11.80 7.22 13.38 26.74 12.89 27.43%
EPS 8.41 4.62 3.68 4.22 4.25 6.38 3.46 80.68%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.85 1.77 1.77 1.74 1.70 1.66 1.64 8.35%
Adjusted Per Share Value based on latest NOSH - 89,810
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.68 6.99 5.51 3.38 6.27 12.53 6.04 27.31%
EPS 3.93 2.16 1.72 1.98 1.99 2.99 1.62 80.44%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 0.8657 0.8279 0.8269 0.8151 0.797 0.7776 0.7686 8.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.38 1.28 1.15 1.18 1.13 1.28 -
P/RPS 8.35 9.24 10.84 15.94 8.82 4.23 9.93 -10.90%
P/EPS 18.43 29.87 34.78 27.25 27.76 17.71 37.01 -37.14%
EY 5.43 3.35 2.88 3.67 3.60 5.65 2.70 59.25%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.72 0.66 0.69 0.68 0.78 5.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 01/08/13 23/05/13 28/02/13 29/11/12 30/08/12 02/05/12 -
Price 1.52 1.53 1.43 1.13 1.21 1.24 1.28 -
P/RPS 8.19 10.24 12.11 15.66 9.04 4.64 9.93 -12.04%
P/EPS 18.08 33.12 38.86 26.78 28.47 19.44 37.01 -37.94%
EY 5.53 3.02 2.57 3.73 3.51 5.15 2.70 61.20%
DY 0.00 0.00 0.00 5.31 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.81 0.65 0.71 0.75 0.78 3.38%

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