[KEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.85%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 65,732 56,572 57,684 42,288 46,344 78,220 13,032 30.92%
PBT 21,060 19,756 20,876 18,740 16,632 27,040 5,524 24.96%
Tax -5,792 -4,300 -5,912 -5,556 -4,200 -6,740 -1,504 25.17%
NP 15,268 15,456 14,964 13,184 12,432 20,300 4,020 24.88%
-
NP to SH 15,268 15,456 14,964 13,184 12,432 20,300 4,020 24.88%
-
Tax Rate 27.50% 21.77% 28.32% 29.65% 25.25% 24.93% 27.23% -
Total Cost 50,464 41,116 42,720 29,104 33,912 57,920 9,012 33.22%
-
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
NOSH 179,201 179,720 89,712 89,565 89,855 91,441 93,925 11.35%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.23% 27.32% 25.94% 31.18% 26.83% 25.95% 30.85% -
ROE 6.50% 7.61% 8.55% 8.32% 8.44% 15.00% 3.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.68 31.48 64.30 47.21 51.58 85.54 13.87 17.57%
EPS 8.52 8.60 16.68 14.72 13.84 22.20 4.28 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.13 1.95 1.77 1.64 1.48 1.28 0.38%
Adjusted Per Share Value based on latest NOSH - 89,565
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.29 29.51 30.09 22.06 24.17 40.80 6.80 30.91%
EPS 7.96 8.06 7.81 6.88 6.48 10.59 2.10 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2245 1.0593 0.9125 0.8269 0.7686 0.7059 0.6271 11.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.08 2.03 1.28 1.28 1.16 0.81 -
P/RPS 2.70 3.43 3.16 2.71 2.48 1.36 5.84 -12.05%
P/EPS 11.62 12.56 12.17 8.70 9.25 5.23 18.93 -7.80%
EY 8.61 7.96 8.22 11.50 10.81 19.14 5.28 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.96 1.04 0.72 0.78 0.78 0.63 3.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 12/05/15 07/05/14 23/05/13 02/05/12 18/04/11 26/04/10 -
Price 0.96 1.22 2.11 1.43 1.28 1.20 0.85 -
P/RPS 2.62 3.88 3.28 3.03 2.48 1.40 6.13 -13.19%
P/EPS 11.27 14.19 12.65 9.71 9.25 5.41 19.86 -9.00%
EY 8.88 7.05 7.91 10.29 10.81 18.50 5.04 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 1.08 0.81 0.78 0.81 0.66 1.69%

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