[KEN] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 17.33%
YoY- 72.95%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,524 14,652 64,282 104,562 92,816 70,873 91,082 -15.33%
PBT 9,948 2,880 35,917 62,866 36,945 30,905 43,970 -21.92%
Tax -1,288 -636 -11,856 -14,914 -9,219 -8,697 -12,018 -31.05%
NP 8,660 2,244 24,061 47,952 27,726 22,208 31,952 -19.53%
-
NP to SH 8,660 2,244 24,063 47,952 27,726 22,208 31,952 -19.53%
-
Tax Rate 12.95% 22.08% 33.01% 23.72% 24.95% 28.14% 27.33% -
Total Cost 24,864 12,408 40,221 56,610 65,090 48,665 59,130 -13.43%
-
Net Worth 329,980 319,219 319,219 297,701 254,644 215,263 199,021 8.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,690 4,483 4,483 5,381 5,378 -
Div Payout % - - 11.18% 9.35% 16.17% 24.23% 16.83% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 329,980 319,219 319,219 297,701 254,644 215,263 199,021 8.78%
NOSH 191,720 191,720 191,720 191,720 179,327 179,386 179,298 1.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 25.83% 15.32% 37.43% 45.86% 29.87% 31.33% 35.08% -
ROE 2.62% 0.70% 7.54% 16.11% 10.89% 10.32% 16.05% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.69 8.17 35.84 58.30 51.76 39.51 50.80 -15.33%
EPS 4.83 1.25 13.42 26.74 15.46 12.38 17.82 -19.53%
DPS 0.00 0.00 1.50 2.50 2.50 3.00 3.00 -
NAPS 1.84 1.78 1.78 1.66 1.42 1.20 1.11 8.78%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.49 7.64 33.53 54.54 48.41 36.97 47.51 -15.32%
EPS 4.52 1.17 12.55 25.01 14.46 11.58 16.67 -19.53%
DPS 0.00 0.00 1.40 2.34 2.34 2.81 2.81 -
NAPS 1.7212 1.665 1.665 1.5528 1.3282 1.1228 1.0381 8.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.585 0.63 0.92 0.85 1.01 0.995 -
P/RPS 3.21 7.16 1.76 1.58 1.64 2.56 1.96 8.56%
P/EPS 12.43 46.75 4.70 3.44 5.50 8.16 5.58 14.26%
EY 8.05 2.14 21.30 29.06 18.19 12.26 17.91 -12.46%
DY 0.00 0.00 2.38 2.72 2.94 2.97 3.02 -
P/NAPS 0.33 0.33 0.35 0.55 0.60 0.84 0.90 -15.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 25/02/15 -
Price 0.54 0.53 0.68 0.92 0.92 0.98 0.98 -
P/RPS 2.89 6.49 1.90 1.58 1.78 2.48 1.93 6.95%
P/EPS 11.18 42.36 5.07 3.44 5.95 7.92 5.50 12.53%
EY 8.94 2.36 19.73 29.06 16.81 12.63 18.18 -11.14%
DY 0.00 0.00 2.21 2.72 2.72 3.06 3.06 -
P/NAPS 0.29 0.30 0.38 0.55 0.65 0.82 0.88 -16.87%

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