[KEN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 54.22%
YoY- 488.95%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 40,099 51,608 51,969 61,163 44,863 33,524 26,851 30.68%
PBT 17,146 20,753 16,312 21,591 13,591 9,949 9,901 44.25%
Tax -4,685 -5,639 -3,385 -4,217 -2,325 -1,287 -1,862 85.09%
NP 12,461 15,114 12,927 17,374 11,266 8,662 8,039 33.97%
-
NP to SH 12,461 15,114 12,927 17,374 11,266 8,662 8,039 33.97%
-
Tax Rate 27.32% 27.17% 20.75% 19.53% 17.11% 12.94% 18.81% -
Total Cost 27,638 36,494 39,042 43,789 33,597 24,862 18,812 29.26%
-
Net Worth 344,327 344,327 340,740 338,946 331,773 329,980 326,393 3.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 344,327 344,327 340,740 338,946 331,773 329,980 326,393 3.63%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 31.08% 29.29% 24.87% 28.41% 25.11% 25.84% 29.94% -
ROE 3.62% 4.39% 3.79% 5.13% 3.40% 2.63% 2.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.36 28.78 28.98 34.11 25.02 18.69 14.97 30.69%
EPS 6.95 8.43 7.21 9.69 6.28 4.83 4.48 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.90 1.89 1.85 1.84 1.82 3.63%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.92 26.92 27.11 31.90 23.40 17.49 14.01 30.67%
EPS 6.50 7.88 6.74 9.06 5.88 4.52 4.19 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.796 1.796 1.7773 1.7679 1.7305 1.7212 1.7024 3.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.56 0.58 0.61 0.61 0.55 0.60 0.445 -
P/RPS 2.50 2.02 2.11 1.79 2.20 3.21 2.97 -10.85%
P/EPS 8.06 6.88 8.46 6.30 8.76 12.42 9.93 -12.99%
EY 12.41 14.53 11.82 15.88 11.42 8.05 10.07 14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.32 0.32 0.30 0.33 0.24 13.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 23/11/21 24/08/21 20/05/21 22/02/21 25/11/20 -
Price 0.57 0.56 0.605 0.615 0.595 0.54 0.49 -
P/RPS 2.55 1.95 2.09 1.80 2.38 2.89 3.27 -15.29%
P/EPS 8.20 6.64 8.39 6.35 9.47 11.18 10.93 -17.44%
EY 12.19 15.05 11.91 15.75 10.56 8.94 9.15 21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.32 0.33 0.32 0.29 0.27 7.28%

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