[KEN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 37.82%
YoY- 31.3%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 12,310 81,961 87,325 75,865 58,134 76,288 54,148 -21.86%
PBT 1,937 49,718 53,217 31,013 22,937 35,981 25,925 -35.08%
Tax -513 -14,089 -12,349 -9,025 -6,190 -11,881 -5,946 -33.51%
NP 1,424 35,629 40,868 21,988 16,746 24,100 19,978 -35.59%
-
NP to SH 1,424 35,628 40,868 21,988 16,746 24,100 19,978 -35.59%
-
Tax Rate 26.48% 28.34% 23.20% 29.10% 26.99% 33.02% 22.94% -
Total Cost 10,886 46,332 46,457 53,877 41,388 52,188 34,169 -17.34%
-
Net Worth 319,219 322,806 279,768 242,113 204,548 184,878 165,891 11.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 319,219 322,806 279,768 242,113 204,548 184,878 165,891 11.52%
NOSH 191,720 191,720 191,720 179,343 179,428 179,493 89,670 13.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.57% 43.47% 46.80% 28.98% 28.81% 31.59% 36.90% -
ROE 0.45% 11.04% 14.61% 9.08% 8.19% 13.04% 12.04% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.86 45.70 48.69 42.30 32.40 42.50 60.39 -30.39%
EPS 0.80 19.87 22.79 12.27 9.33 13.43 22.28 -42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 1.56 1.35 1.14 1.03 1.85 -0.64%
Adjusted Per Share Value based on latest NOSH - 179,343
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.42 42.75 45.55 39.57 30.32 39.79 28.24 -21.86%
EPS 0.74 18.58 21.32 11.47 8.73 12.57 10.42 -35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.665 1.6837 1.4593 1.2628 1.0669 0.9643 0.8653 11.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.64 0.81 0.94 0.90 1.02 1.10 1.55 -
P/RPS 9.32 1.77 1.93 2.13 3.15 2.59 2.57 23.93%
P/EPS 80.60 4.08 4.12 7.34 10.93 8.19 6.96 50.38%
EY 1.24 24.53 24.24 13.62 9.15 12.21 14.37 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.60 0.67 0.89 1.07 0.84 -13.16%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 21/11/18 16/11/17 22/11/16 23/11/15 14/11/14 13/11/13 -
Price 0.55 0.76 0.92 0.85 1.01 1.01 1.52 -
P/RPS 8.01 1.66 1.89 2.01 3.12 2.38 2.52 21.24%
P/EPS 69.27 3.83 4.04 6.93 10.82 7.52 6.82 47.13%
EY 1.44 26.14 24.77 14.42 9.24 13.29 14.66 -32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.59 0.63 0.89 0.98 0.82 -14.95%

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