[KEN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

21-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 31.75%

YoY- 51.9%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	98,679	104,562	101,412	100,775	90,021	92,815	87,562	8.30%
YoY %	-5.63%	3.11%	0.63%	11.95%	-3.01%	6.00%	-	-
Horiz. %	112.70%	119.41%	115.82%	115.09%	102.81%	106.00%	100.00%	-
PBT	58,519	62,867	53,599	51,232	39,088	36,944	37,965	33.47%
YoY %	-6.92%	17.29%	4.62%	31.07%	5.80%	-2.69%	-	-
Horiz. %	154.14%	165.59%	141.18%	134.95%	102.96%	97.31%	100.00%	-
Tax	-14,029	-14,913	-11,712	-12,288	-9,529	-9,219	-10,718	19.67%
YoY %	5.93%	-27.33%	4.69%	-28.95%	-3.36%	13.99%	-	-
Horiz. %	130.89%	139.14%	109.27%	114.65%	88.91%	86.01%	100.00%	-
NP	44,490	47,954	41,887	38,944	29,559	27,725	27,247	38.70%
YoY %	-7.22%	14.48%	7.56%	31.75%	6.61%	1.75%	-	-
Horiz. %	163.28%	176.00%	153.73%	142.93%	108.49%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,490	47,954	41,888	38,945	29,559	27,725	29,402	31.83%
YoY %	-7.22%	14.48%	7.56%	31.75%	6.61%	-5.70%	-	-
Horiz. %	151.32%	163.10%	142.47%	132.46%	100.53%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	23.72%	21.85%	23.99%	24.38%	24.95%	28.23%	-
YoY %	1.05%	8.56%	-8.92%	-1.60%	-2.28%	-11.62%	-	-
Horiz. %	84.91%	84.02%	77.40%	84.98%	86.36%	88.38%	100.00%	-
Total Cost	54,189	56,608	59,525	61,831	60,462	65,090	60,315	-6.89%
YoY %	-4.27%	-4.90%	-3.73%	2.26%	-7.11%	7.92%	-	-
Horiz. %	89.84%	93.85%	98.69%	102.51%	100.24%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,081	297,701	279,768	272,595	260,044	254,874	242,113	16.16%
YoY %	1.81%	6.41%	2.63%	4.83%	2.03%	5.27%	-	-
Horiz. %	125.18%	122.96%	115.55%	112.59%	107.41%	105.27%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	4,483	4,483	4,487	4,487	4,487	4,487	5,379	-11.44%
YoY %	0.00%	-0.09%	0.00%	0.00%	0.00%	-16.58%	-	-
Horiz. %	83.34%	83.34%	83.42%	83.42%	83.42%	83.42%	100.00%	-
Div Payout %	10.08%	9.35%	10.71%	11.52%	15.18%	16.18%	18.30%	-
YoY %	7.81%	-12.70%	-7.03%	-24.11%	-6.18%	-11.58%	-	-
Horiz. %	55.08%	51.09%	58.52%	62.95%	82.95%	88.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	303,081	297,701	279,768	272,595	260,044	254,874	242,113	16.16%
YoY %	1.81%	6.41%	2.63%	4.83%	2.03%	5.27%	-	-
Horiz. %	125.18%	122.96%	115.55%	112.59%	107.41%	105.27%	100.00%	-
NOSH	191,720	191,720	179,339	179,339	191,720	179,488	179,343	4.55%
YoY %	0.00%	6.90%	0.00%	-6.46%	6.81%	0.08%	-	-
Horiz. %	106.90%	106.90%	100.00%	100.00%	106.90%	100.08%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	45.09%	45.86%	41.30%	38.64%	32.84%	29.87%	31.12%	-
YoY %	-1.68%	11.04%	6.88%	17.66%	9.94%	-4.02%	-	-
Horiz. %	144.89%	147.37%	132.71%	124.16%	105.53%	95.98%	100.00%	-
ROE	14.68%	16.11%	14.97%	14.29%	11.37%	10.88%	12.14%	-
YoY %	-8.88%	7.62%	4.76%	25.68%	4.50%	-10.38%	-	-
Horiz. %	120.92%	132.70%	123.31%	117.71%	93.66%	89.62%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	55.02	58.30	56.55	56.19	50.20	51.71	48.82	8.30%
YoY %	-5.63%	3.09%	0.64%	11.93%	-2.92%	5.92%	-	-
Horiz. %	112.70%	119.42%	115.83%	115.10%	102.83%	105.92%	100.00%	-
EPS	24.81	26.74	23.36	21.72	16.48	15.45	16.39	31.86%
YoY %	-7.22%	14.47%	7.55%	31.80%	6.67%	-5.74%	-	-
Horiz. %	151.37%	163.15%	142.53%	132.52%	100.55%	94.26%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	3.00	-11.45%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	1.69	1.66	1.56	1.52	1.45	1.42	1.35	16.17%
YoY %	1.81%	6.41%	2.63%	4.83%	2.11%	5.19%	-	-
Horiz. %	125.19%	122.96%	115.56%	112.59%	107.41%	105.19%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 191,720
RPS	51.47	54.54	52.90	52.56	46.95	48.41	45.67	8.30%
YoY %	-5.63%	3.10%	0.65%	11.95%	-3.02%	6.00%	-	-
Horiz. %	112.70%	119.42%	115.83%	115.09%	102.80%	106.00%	100.00%	-
EPS	23.21	25.01	21.85	20.31	15.42	14.46	15.34	31.82%
YoY %	-7.20%	14.46%	7.58%	31.71%	6.64%	-5.74%	-	-
Horiz. %	151.30%	163.04%	142.44%	132.40%	100.52%	94.26%	100.00%	-
DPS	2.34	2.34	2.34	2.34	2.34	2.34	2.81	-11.49%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.73%	-	-
Horiz. %	83.27%	83.27%	83.27%	83.27%	83.27%	83.27%	100.00%	-
NAPS	1.5809	1.5528	1.4593	1.4218	1.3564	1.3294	1.2628	16.17%
YoY %	1.81%	6.41%	2.64%	4.82%	2.03%	5.27%	-	-
Horiz. %	125.19%	122.96%	115.56%	112.59%	107.41%	105.27%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.83	0.92	0.94	0.95	0.925	0.85	0.90	-
P/RPS	1.51	1.58	1.66	1.69	1.84	1.64	1.84	-12.35%
YoY %	-4.43%	-4.82%	-1.78%	-8.15%	12.20%	-10.87%	-	-
Horiz. %	82.07%	85.87%	90.22%	91.85%	100.00%	89.13%	100.00%	-
P/EPS	3.35	3.44	4.02	4.37	5.61	5.50	5.49	-28.07%
YoY %	-2.62%	-14.43%	-8.01%	-22.10%	2.00%	0.18%	-	-
Horiz. %	61.02%	62.66%	73.22%	79.60%	102.19%	100.18%	100.00%	-
EY	29.89	29.06	24.85	22.86	17.82	18.17	18.22	39.13%
YoY %	2.86%	16.94%	8.71%	28.28%	-1.93%	-0.27%	-	-
Horiz. %	164.05%	159.50%	136.39%	125.47%	97.80%	99.73%	100.00%	-
DY	3.01	2.72	2.66	2.63	2.70	2.94	3.33	-6.51%
YoY %	10.66%	2.26%	1.14%	-2.59%	-8.16%	-11.71%	-	-
Horiz. %	90.39%	81.68%	79.88%	78.98%	81.08%	88.29%	100.00%	-
P/NAPS	0.49	0.55	0.60	0.63	0.64	0.60	0.67	-18.84%
YoY %	-10.91%	-8.33%	-4.76%	-1.56%	6.67%	-10.45%	-	-
Horiz. %	73.13%	82.09%	89.55%	94.03%	95.52%	89.55%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	27/02/18	16/11/17	21/08/17	22/05/17	22/02/17	22/11/16	-
Price	0.85	0.92	0.92	0.92	0.945	0.92	0.85	-
P/RPS	1.54	1.58	1.63	1.64	1.88	1.78	1.74	-7.82%
YoY %	-2.53%	-3.07%	-0.61%	-12.77%	5.62%	2.30%	-	-
Horiz. %	88.51%	90.80%	93.68%	94.25%	108.05%	102.30%	100.00%	-
P/EPS	3.43	3.44	3.94	4.24	5.73	5.96	5.18	-24.04%
YoY %	-0.29%	-12.69%	-7.08%	-26.00%	-3.86%	15.06%	-	-
Horiz. %	66.22%	66.41%	76.06%	81.85%	110.62%	115.06%	100.00%	-
EY	29.19	29.06	25.39	23.60	17.44	16.79	19.29	31.83%
YoY %	0.45%	14.45%	7.58%	35.32%	3.87%	-12.96%	-	-
Horiz. %	151.32%	150.65%	131.62%	122.34%	90.41%	87.04%	100.00%	-
DY	2.94	2.72	2.72	2.72	2.65	2.72	3.53	-11.48%
YoY %	8.09%	0.00%	0.00%	2.64%	-2.57%	-22.95%	-	-
Horiz. %	83.29%	77.05%	77.05%	77.05%	75.07%	77.05%	100.00%	-
P/NAPS	0.50	0.55	0.59	0.61	0.65	0.65	0.63	-14.29%
YoY %	-9.09%	-6.78%	-3.28%	-6.15%	0.00%	3.17%	-	-
Horiz. %	79.37%	87.30%	93.65%	96.83%	103.17%	103.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos