[KENANGA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.92%
YoY- -1393.91%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 548,448 517,604 460,983 394,323 316,419 302,599 279,618 56.75%
PBT 26,876 8,791 -1,169 -9,744 -9,771 6,266 -5,902 -
Tax -4,982 -1,691 -3,624 -1,941 -3,216 -5,371 3,251 -
NP 21,894 7,100 -4,793 -11,685 -12,987 895 -2,651 -
-
NP to SH 21,037 6,191 -5,707 -12,519 -13,745 218 -3,233 -
-
Tax Rate 18.54% 19.24% - - - 85.72% - -
Total Cost 526,554 510,504 465,776 406,008 329,406 301,704 282,269 51.59%
-
Net Worth 812,253 814,070 751,666 779,020 821,786 775,179 787,710 2.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 65 124 59 124 -
Div Payout % - - - 0.00% 0.00% 27.33% 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 812,253 814,070 751,666 779,020 821,786 775,179 787,710 2.06%
NOSH 731,759 731,759 731,759 731,759 731,759 686,000 651,000 8.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.99% 1.37% -1.04% -2.96% -4.10% 0.30% -0.95% -
ROE 2.59% 0.76% -0.76% -1.61% -1.67% 0.03% -0.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.95 70.58 61.33 55.68 43.12 44.11 42.95 44.99%
EPS 2.87 0.84 -0.76 -1.77 -1.87 0.03 -0.50 -
DPS 0.00 0.00 0.00 0.01 0.02 0.01 0.02 -
NAPS 1.11 1.11 1.00 1.10 1.12 1.13 1.21 -5.59%
Adjusted Per Share Value based on latest NOSH - 708,200
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.54 70.35 62.65 53.59 43.01 41.13 38.00 56.76%
EPS 2.86 0.84 -0.78 -1.70 -1.87 0.03 -0.44 -
DPS 0.00 0.00 0.00 0.01 0.02 0.01 0.02 -
NAPS 1.104 1.1064 1.0216 1.0588 1.1169 1.0536 1.0706 2.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.64 0.60 0.58 0.605 0.54 0.61 0.70 -
P/RPS 0.85 0.85 0.95 1.09 1.25 1.38 1.63 -35.23%
P/EPS 22.26 71.08 -76.39 -34.22 -28.83 1,919.54 -140.95 -
EY 4.49 1.41 -1.31 -2.92 -3.47 0.05 -0.71 -
DY 0.00 0.00 0.00 0.02 0.03 0.01 0.03 -
P/NAPS 0.58 0.54 0.58 0.55 0.48 0.54 0.58 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 -
Price 0.79 0.595 0.62 0.56 0.645 0.55 0.58 -
P/RPS 1.05 0.84 1.01 1.01 1.50 1.25 1.35 -15.43%
P/EPS 27.48 70.48 -81.66 -31.68 -34.43 1,730.73 -116.79 -
EY 3.64 1.42 -1.22 -3.16 -2.90 0.06 -0.86 -
DY 0.00 0.00 0.00 0.02 0.03 0.02 0.03 -
P/NAPS 0.71 0.54 0.62 0.51 0.58 0.49 0.48 29.85%

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