[KEN] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 26.99%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 59,475 64,282 100,538 122,377 98,679 104,562 101,412 -29.95%
PBT 33,211 35,917 60,243 74,083 58,519 62,867 53,599 -27.34%
Tax -11,101 -11,856 -16,218 -17,583 -14,029 -14,913 -11,712 -3.51%
NP 22,110 24,061 44,025 56,500 44,490 47,954 41,887 -34.71%
-
NP to SH 22,108 24,060 44,024 56,499 44,490 47,954 41,888 -34.71%
-
Tax Rate 33.43% 33.01% 26.92% 23.73% 23.97% 23.72% 21.85% -
Total Cost 37,365 40,221 56,513 65,877 54,189 56,608 59,525 -26.70%
-
Net Worth 321,013 319,219 322,806 328,186 303,081 297,701 279,768 9.61%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,690 2,690 4,483 4,483 4,483 4,483 4,487 -28.92%
Div Payout % 12.17% 11.18% 10.18% 7.94% 10.08% 9.35% 10.71% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 321,013 319,219 322,806 328,186 303,081 297,701 279,768 9.61%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 179,339 4.55%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 37.18% 37.43% 43.79% 46.17% 45.09% 45.86% 41.30% -
ROE 6.89% 7.54% 13.64% 17.22% 14.68% 16.11% 14.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 33.16 35.84 56.06 68.24 55.02 58.30 56.55 -29.96%
EPS 12.33 13.42 24.55 31.50 24.81 26.74 23.36 -34.71%
DPS 1.50 1.50 2.50 2.50 2.50 2.50 2.50 -28.88%
NAPS 1.79 1.78 1.80 1.83 1.69 1.66 1.56 9.61%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.02 33.53 52.44 63.83 51.47 54.54 52.90 -29.96%
EPS 11.53 12.55 22.96 29.47 23.21 25.01 21.85 -34.72%
DPS 1.40 1.40 2.34 2.34 2.34 2.34 2.34 -29.01%
NAPS 1.6744 1.665 1.6837 1.7118 1.5809 1.5528 1.4593 9.60%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.68 0.63 0.81 0.83 0.83 0.92 0.94 -
P/RPS 2.05 1.76 1.44 1.22 1.51 1.58 1.66 15.12%
P/EPS 5.52 4.70 3.30 2.63 3.35 3.44 4.02 23.56%
EY 18.13 21.30 30.31 37.96 29.89 29.06 24.85 -18.97%
DY 2.21 2.38 3.09 3.01 3.01 2.72 2.66 -11.63%
P/NAPS 0.38 0.35 0.45 0.45 0.49 0.55 0.60 -26.27%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 22/02/19 21/11/18 29/08/18 16/05/18 27/02/18 16/11/17 -
Price 0.56 0.68 0.76 0.83 0.85 0.92 0.92 -
P/RPS 1.69 1.90 1.36 1.22 1.54 1.58 1.63 2.44%
P/EPS 4.54 5.07 3.10 2.63 3.43 3.44 3.94 9.92%
EY 22.01 19.73 32.30 37.96 29.19 29.06 25.39 -9.09%
DY 2.68 2.21 3.29 3.01 2.94 2.72 2.72 -0.98%
P/NAPS 0.31 0.38 0.42 0.45 0.50 0.55 0.59 -34.91%

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