[KEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.04%
YoY- 141.46%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,129 40,161 47,217 55,045 60,201 65,302 75,999 -35.63%
PBT 8,613 9,908 10,846 12,104 11,842 10,394 10,148 -10.31%
Tax -2,336 -1,896 -2,342 -3,165 -3,412 -5,306 -5,780 -45.18%
NP 6,277 8,012 8,504 8,939 8,430 5,088 4,368 27.20%
-
NP to SH 6,277 8,012 8,504 8,939 8,430 5,088 4,368 27.20%
-
Tax Rate 27.12% 19.14% 21.59% 26.15% 28.81% 51.05% 56.96% -
Total Cost 32,852 32,149 38,713 46,106 51,771 60,214 71,631 -40.38%
-
Net Worth 114,229 111,661 111,460 113,745 112,241 109,188 105,406 5.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,839 5,755 5,755 5,755 5,755 4,505 4,505 -10.07%
Div Payout % 61.17% 71.84% 67.69% 64.39% 68.28% 88.56% 103.15% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,229 111,661 111,460 113,745 112,241 109,188 105,406 5.47%
NOSH 95,991 95,436 96,086 95,584 95,933 95,779 90,090 4.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.04% 19.95% 18.01% 16.24% 14.00% 7.79% 5.75% -
ROE 5.50% 7.18% 7.63% 7.86% 7.51% 4.66% 4.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.76 42.08 49.14 57.59 62.75 68.18 84.36 -38.28%
EPS 6.54 8.40 8.85 9.35 8.79 5.31 4.85 21.94%
DPS 4.00 6.00 6.00 6.02 6.00 4.70 5.00 -13.76%
NAPS 1.19 1.17 1.16 1.19 1.17 1.14 1.17 1.13%
Adjusted Per Share Value based on latest NOSH - 95,584
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.41 20.95 24.63 28.71 31.40 34.06 39.64 -35.63%
EPS 3.27 4.18 4.44 4.66 4.40 2.65 2.28 27.03%
DPS 2.00 3.00 3.00 3.00 3.00 2.35 2.35 -10.14%
NAPS 0.5958 0.5824 0.5814 0.5933 0.5854 0.5695 0.5498 5.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 0.69 0.77 0.72 0.93 1.05 0.89 -
P/RPS 1.84 1.64 1.57 1.25 1.48 1.54 1.06 44.19%
P/EPS 11.47 8.22 8.70 7.70 10.58 19.77 18.36 -26.81%
EY 8.72 12.17 11.49 12.99 9.45 5.06 5.45 36.60%
DY 5.33 8.70 7.79 8.36 6.45 4.48 5.62 -3.45%
P/NAPS 0.63 0.59 0.66 0.61 0.79 0.92 0.76 -11.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 15/08/08 26/05/08 21/02/08 25/10/07 29/08/07 -
Price 0.66 0.63 0.79 0.88 0.89 1.01 1.01 -
P/RPS 1.62 1.50 1.61 1.53 1.42 1.48 1.20 22.03%
P/EPS 10.09 7.50 8.93 9.41 10.13 19.01 20.83 -38.18%
EY 9.91 13.33 11.20 10.63 9.87 5.26 4.80 61.78%
DY 6.06 9.52 7.59 6.84 6.74 4.66 4.95 14.36%
P/NAPS 0.55 0.54 0.68 0.74 0.76 0.89 0.86 -25.66%

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