[KEN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.54%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 70,873 91,082 55,828 54,112 87,188 54,198 31,196 14.64%
PBT 30,905 43,970 28,257 22,785 31,350 24,073 11,914 17.20%
Tax -8,697 -12,018 -7,362 -6,336 -8,116 -5,053 -2,048 27.24%
NP 22,208 31,952 20,895 16,449 23,234 19,020 9,866 14.47%
-
NP to SH 22,208 31,952 20,895 16,449 23,234 19,020 9,866 14.47%
-
Tax Rate 28.14% 27.33% 26.05% 27.81% 25.89% 20.99% 17.19% -
Total Cost 48,665 59,130 34,933 37,663 63,954 35,178 21,330 14.73%
-
Net Worth 215,263 199,021 172,355 156,229 146,520 132,199 116,522 10.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,381 5,378 4,039 5,387 5,460 4,701 3,758 6.16%
Div Payout % 24.23% 16.83% 19.33% 32.75% 23.50% 24.72% 38.10% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 215,263 199,021 172,355 156,229 146,520 132,199 116,522 10.76%
NOSH 179,386 179,298 89,768 89,787 91,006 93,098 93,969 11.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 31.33% 35.08% 37.43% 30.40% 26.65% 35.09% 31.63% -
ROE 10.32% 16.05% 12.12% 10.53% 15.86% 14.39% 8.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.51 50.80 62.19 60.27 95.80 58.22 33.20 2.94%
EPS 12.38 17.82 23.27 18.32 25.53 20.43 10.53 2.73%
DPS 3.00 3.00 4.50 6.00 6.00 5.05 4.00 -4.67%
NAPS 1.20 1.11 1.92 1.74 1.61 1.42 1.24 -0.54%
Adjusted Per Share Value based on latest NOSH - 89,810
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.97 47.51 29.12 28.22 45.48 28.27 16.27 14.65%
EPS 11.58 16.67 10.90 8.58 12.12 9.92 5.15 14.45%
DPS 2.81 2.81 2.11 2.81 2.85 2.45 1.96 6.18%
NAPS 1.1228 1.0381 0.899 0.8149 0.7642 0.6895 0.6078 10.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 0.995 1.50 1.15 1.03 1.00 0.75 -
P/RPS 2.56 1.96 2.41 1.91 1.08 1.72 2.26 2.09%
P/EPS 8.16 5.58 6.44 6.28 4.03 4.89 7.14 2.24%
EY 12.26 17.91 15.52 15.93 24.79 20.43 14.00 -2.18%
DY 2.97 3.02 3.00 5.22 5.83 5.05 5.33 -9.28%
P/NAPS 0.84 0.90 0.78 0.66 0.64 0.70 0.60 5.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 23/02/10 -
Price 0.98 0.98 1.79 1.13 1.33 1.09 0.75 -
P/RPS 2.48 1.93 2.88 1.87 1.39 1.87 2.26 1.55%
P/EPS 7.92 5.50 7.69 6.17 5.21 5.34 7.14 1.74%
EY 12.63 18.18 13.00 16.21 19.20 18.74 14.00 -1.70%
DY 3.06 3.06 2.51 5.31 4.51 4.63 5.33 -8.83%
P/NAPS 0.82 0.88 0.93 0.65 0.83 0.77 0.60 5.34%

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