[KEN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.61%
YoY- 62.16%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 33,556 17,254 53,169 28,576 12,310 81,961 87,325 -14.72%
PBT 13,833 3,234 19,780 11,297 1,937 49,718 53,217 -20.10%
Tax -3,544 -944 -4,945 -2,149 -513 -14,089 -12,349 -18.77%
NP 10,289 2,290 14,834 9,148 1,424 35,629 40,868 -20.52%
-
NP to SH 10,289 2,290 14,834 9,148 1,424 35,628 40,868 -20.52%
-
Tax Rate 25.62% 29.19% 25.00% 19.02% 26.48% 28.34% 23.20% -
Total Cost 23,266 14,964 38,334 19,428 10,886 46,332 46,457 -10.88%
-
Net Worth 355,087 346,120 340,740 326,393 319,219 322,806 279,768 4.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 355,087 346,120 340,740 326,393 319,219 322,806 279,768 4.05%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 30.66% 13.28% 27.90% 32.01% 11.57% 43.47% 46.80% -
ROE 2.90% 0.66% 4.35% 2.80% 0.45% 11.04% 14.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.71 9.62 29.65 15.93 6.86 45.70 48.69 -14.72%
EPS 5.73 1.28 8.27 5.11 0.80 19.87 22.79 -20.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.93 1.90 1.82 1.78 1.80 1.56 4.05%
Adjusted Per Share Value based on latest NOSH - 191,720
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.50 9.00 27.73 14.91 6.42 42.75 45.55 -14.73%
EPS 5.37 1.19 7.74 4.77 0.74 18.58 21.32 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8521 1.8053 1.7773 1.7024 1.665 1.6837 1.4593 4.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.61 0.41 0.61 0.445 0.64 0.81 0.94 -
P/RPS 3.26 4.26 2.06 2.79 9.32 1.77 1.93 9.12%
P/EPS 10.63 32.10 7.37 8.72 80.60 4.08 4.12 17.10%
EY 9.41 3.12 13.56 11.46 1.24 24.53 24.24 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.32 0.24 0.36 0.45 0.60 -10.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 25/11/20 18/11/19 21/11/18 16/11/17 -
Price 0.575 0.445 0.605 0.49 0.55 0.76 0.92 -
P/RPS 3.07 4.63 2.04 3.08 8.01 1.66 1.89 8.41%
P/EPS 10.02 34.84 7.31 9.61 69.27 3.83 4.04 16.33%
EY 9.98 2.87 13.67 10.41 1.44 26.14 24.77 -14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.32 0.27 0.31 0.42 0.59 -11.15%

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