[KEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.92%
YoY- 162.09%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 79,219 87,188 97,037 91,074 70,497 54,200 33,821 76.28%
PBT 28,749 31,351 32,677 34,891 29,454 24,075 17,818 37.52%
Tax -7,482 -8,117 -6,544 -7,432 -6,364 -5,055 -3,966 52.61%
NP 21,267 23,234 26,133 27,459 23,090 19,020 13,852 33.05%
-
NP to SH 21,267 23,234 26,133 27,459 23,090 19,020 13,852 33.05%
-
Tax Rate 26.03% 25.89% 20.03% 21.30% 21.61% 21.00% 22.26% -
Total Cost 57,952 63,954 70,904 63,615 47,407 35,180 19,969 103.32%
-
Net Worth 147,363 145,107 140,111 137,091 135,333 131,426 123,625 12.41%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 5,407 5,407 4,673 4,673 4,673 4,673 3,750 27.60%
Div Payout % 25.43% 23.28% 17.89% 17.02% 20.24% 24.57% 27.08% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 147,363 145,107 140,111 137,091 135,333 131,426 123,625 12.41%
NOSH 89,855 90,128 90,981 91,394 91,441 92,553 92,951 -2.23%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.85% 26.65% 26.93% 30.15% 32.75% 35.09% 40.96% -
ROE 14.43% 16.01% 18.65% 20.03% 17.06% 14.47% 11.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.16 96.74 106.66 99.65 77.10 58.56 36.39 80.28%
EPS 23.67 25.78 28.72 30.04 25.25 20.55 14.90 36.10%
DPS 6.00 6.00 5.05 5.05 5.11 5.05 4.00 31.00%
NAPS 1.64 1.61 1.54 1.50 1.48 1.42 1.33 14.97%
Adjusted Per Share Value based on latest NOSH - 91,394
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 41.32 45.48 50.61 47.50 36.77 28.27 17.64 76.28%
EPS 11.09 12.12 13.63 14.32 12.04 9.92 7.23 32.96%
DPS 2.82 2.82 2.44 2.44 2.44 2.44 1.96 27.41%
NAPS 0.7686 0.7569 0.7308 0.7151 0.7059 0.6855 0.6448 12.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.28 1.03 0.96 1.06 1.16 1.00 0.82 -
P/RPS 1.45 1.06 0.90 1.06 1.50 1.71 2.25 -25.37%
P/EPS 5.41 4.00 3.34 3.53 4.59 4.87 5.50 -1.09%
EY 18.49 25.03 29.92 28.34 21.77 20.55 18.17 1.16%
DY 4.69 5.83 5.26 4.76 4.41 5.05 4.88 -2.61%
P/NAPS 0.78 0.64 0.62 0.71 0.78 0.70 0.62 16.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/05/12 21/02/12 23/11/11 03/08/11 18/04/11 21/02/11 22/11/10 -
Price 1.28 1.33 1.05 1.08 1.20 1.09 0.95 -
P/RPS 1.45 1.37 0.98 1.08 1.56 1.86 2.61 -32.39%
P/EPS 5.41 5.16 3.66 3.59 4.75 5.30 6.37 -10.30%
EY 18.49 19.38 27.36 27.82 21.04 18.85 15.69 11.55%
DY 4.69 4.51 4.81 4.68 4.26 4.63 4.21 7.45%
P/NAPS 0.78 0.83 0.68 0.72 0.81 0.77 0.71 6.46%

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