[KEN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.7%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 87,325 75,865 58,134 76,288 54,148 63,508 95,226 -1.43%
PBT 53,217 31,013 22,937 35,981 25,925 22,177 27,917 11.34%
Tax -12,349 -9,025 -6,190 -11,881 -5,946 -5,300 -6,265 11.96%
NP 40,868 21,988 16,746 24,100 19,978 16,877 21,652 11.15%
-
NP to SH 40,868 21,988 16,746 24,100 19,978 16,877 21,652 11.15%
-
Tax Rate 23.20% 29.10% 26.99% 33.02% 22.94% 23.90% 22.44% -
Total Cost 46,457 53,877 41,388 52,188 34,169 46,630 73,574 -7.37%
-
Net Worth 279,768 242,113 204,548 184,878 165,891 152,722 140,573 12.14%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 279,768 242,113 204,548 184,878 165,891 152,722 140,573 12.14%
NOSH 191,720 179,343 179,428 179,493 89,670 89,836 91,281 13.15%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 46.80% 28.98% 28.81% 31.59% 36.90% 26.58% 22.74% -
ROE 14.61% 9.08% 8.19% 13.04% 12.04% 11.05% 15.40% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.69 42.30 32.40 42.50 60.39 70.69 104.32 -11.91%
EPS 22.79 12.27 9.33 13.43 22.28 18.79 23.72 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.35 1.14 1.03 1.85 1.70 1.54 0.21%
Adjusted Per Share Value based on latest NOSH - 179,735
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.55 39.57 30.32 39.79 28.24 33.13 49.67 -1.43%
EPS 21.32 11.47 8.73 12.57 10.42 8.80 11.29 11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4593 1.2628 1.0669 0.9643 0.8653 0.7966 0.7332 12.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.94 0.90 1.02 1.10 1.55 1.18 0.96 -
P/RPS 1.93 2.13 3.15 2.59 2.57 1.67 0.92 13.13%
P/EPS 4.12 7.34 10.93 8.19 6.96 6.28 4.05 0.28%
EY 24.24 13.62 9.15 12.21 14.37 15.92 24.71 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.89 1.07 0.84 0.69 0.62 -0.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 22/11/16 23/11/15 14/11/14 13/11/13 29/11/12 23/11/11 -
Price 0.92 0.85 1.01 1.01 1.52 1.21 1.05 -
P/RPS 1.89 2.01 3.12 2.38 2.52 1.71 1.01 10.99%
P/EPS 4.04 6.93 10.82 7.52 6.82 6.44 4.43 -1.52%
EY 24.77 14.42 9.24 13.29 14.66 15.53 22.59 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.89 0.98 0.82 0.71 0.68 -2.33%

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