[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
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 98,679 104,562 101,412 100,775 90,021 92,815 87,562 8.30%
PBT 58,519 62,867 53,599 51,232 39,088 36,944 37,965 33.47%
Tax -14,029 -14,913 -11,712 -12,288 -9,529 -9,219 -10,718 19.67%
NP 44,490 47,954 41,887 38,944 29,559 27,725 27,247 38.70%
-
NP to SH 44,490 47,954 41,888 38,945 29,559 27,725 29,402 31.83%
-
Tax Rate 23.97% 23.72% 21.85% 23.99% 24.38% 24.95% 28.23% -
Total Cost 54,189 56,608 59,525 61,831 60,462 65,090 60,315 -6.89%
-
Net Worth 303,081 297,701 279,768 272,595 260,044 254,874 242,113 16.16%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 4,483 4,483 4,487 4,487 4,487 4,487 5,379 -11.44%
Div Payout % 10.08% 9.35% 10.71% 11.52% 15.18% 16.18% 18.30% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 303,081 297,701 279,768 272,595 260,044 254,874 242,113 16.16%
NOSH 191,720 191,720 179,339 179,339 191,720 179,488 179,343 4.55%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 45.09% 45.86% 41.30% 38.64% 32.84% 29.87% 31.12% -
ROE 14.68% 16.11% 14.97% 14.29% 11.37% 10.88% 12.14% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.02 58.30 56.55 56.19 50.20 51.71 48.82 8.30%
EPS 24.81 26.74 23.36 21.72 16.48 15.45 16.39 31.86%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 3.00 -11.45%
NAPS 1.69 1.66 1.56 1.52 1.45 1.42 1.35 16.17%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.47 54.54 52.90 52.56 46.95 48.41 45.67 8.30%
EPS 23.21 25.01 21.85 20.31 15.42 14.46 15.34 31.82%
DPS 2.34 2.34 2.34 2.34 2.34 2.34 2.81 -11.49%
NAPS 1.5809 1.5528 1.4593 1.4218 1.3564 1.3294 1.2628 16.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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%
P/EPS 3.35 3.44 4.02 4.37 5.61 5.50 5.49 -28.07%
EY 29.89 29.06 24.85 22.86 17.82 18.17 18.22 39.13%
DY 3.01 2.72 2.66 2.63 2.70 2.94 3.33 -6.51%
P/NAPS 0.49 0.55 0.60 0.63 0.64 0.60 0.67 -18.84%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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%
P/EPS 3.43 3.44 3.94 4.24 5.73 5.96 5.18 -24.04%
EY 29.19 29.06 25.39 23.60 17.44 16.79 19.29 31.83%
DY 2.94 2.72 2.72 2.72 2.65 2.72 3.53 -11.48%
P/NAPS 0.50 0.55 0.59 0.61 0.65 0.65 0.63 -14.29%

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