[KEN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.87%
YoY- 94.69%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 30,359 39,129 40,161 47,217 55,045 60,201 65,302 -39.95%
PBT 7,888 8,613 9,908 10,846 12,104 11,842 10,394 -16.78%
Tax -2,054 -2,336 -1,896 -2,342 -3,165 -3,412 -5,306 -46.85%
NP 5,834 6,277 8,012 8,504 8,939 8,430 5,088 9.54%
-
NP to SH 5,834 6,277 8,012 8,504 8,939 8,430 5,088 9.54%
-
Tax Rate 26.04% 27.12% 19.14% 21.59% 26.15% 28.81% 51.05% -
Total Cost 24,525 32,852 32,149 38,713 46,106 51,771 60,214 -45.02%
-
Net Worth 114,440 114,229 111,661 111,460 113,745 112,241 109,188 3.17%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,839 3,839 5,755 5,755 5,755 5,755 4,505 -10.10%
Div Payout % 65.82% 61.17% 71.84% 67.69% 64.39% 68.28% 88.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 114,440 114,229 111,661 111,460 113,745 112,241 109,188 3.17%
NOSH 96,168 95,991 95,436 96,086 95,584 95,933 95,779 0.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.22% 16.04% 19.95% 18.01% 16.24% 14.00% 7.79% -
ROE 5.10% 5.50% 7.18% 7.63% 7.86% 7.51% 4.66% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.57 40.76 42.08 49.14 57.59 62.75 68.18 -40.12%
EPS 6.07 6.54 8.40 8.85 9.35 8.79 5.31 9.31%
DPS 4.00 4.00 6.00 6.00 6.02 6.00 4.70 -10.18%
NAPS 1.19 1.19 1.17 1.16 1.19 1.17 1.14 2.90%
Adjusted Per Share Value based on latest NOSH - 96,086
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.84 20.41 20.95 24.63 28.71 31.40 34.06 -39.94%
EPS 3.04 3.27 4.18 4.44 4.66 4.40 2.65 9.57%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 2.35 -10.18%
NAPS 0.5969 0.5958 0.5824 0.5814 0.5933 0.5854 0.5695 3.17%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.69 0.75 0.69 0.77 0.72 0.93 1.05 -
P/RPS 2.19 1.84 1.64 1.57 1.25 1.48 1.54 26.43%
P/EPS 11.37 11.47 8.22 8.70 7.70 10.58 19.77 -30.81%
EY 8.79 8.72 12.17 11.49 12.99 9.45 5.06 44.45%
DY 5.80 5.33 8.70 7.79 8.36 6.45 4.48 18.76%
P/NAPS 0.58 0.63 0.59 0.66 0.61 0.79 0.92 -26.45%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/04/09 19/02/09 20/11/08 15/08/08 26/05/08 21/02/08 25/10/07 -
Price 0.75 0.66 0.63 0.79 0.88 0.89 1.01 -
P/RPS 2.38 1.62 1.50 1.61 1.53 1.42 1.48 37.22%
P/EPS 12.36 10.09 7.50 8.93 9.41 10.13 19.01 -24.92%
EY 8.09 9.91 13.33 11.20 10.63 9.87 5.26 33.20%
DY 5.33 6.06 9.52 7.59 6.84 6.74 4.66 9.36%
P/NAPS 0.63 0.55 0.54 0.68 0.74 0.76 0.89 -20.55%

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