[KEN] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.76%
YoY- -61.3%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 58,200 12,844 11,796 31,024 54,556 65,732 56,572 0.47%
PBT 16,516 1,948 1,420 12,244 29,636 21,060 19,756 -2.93%
Tax -4,736 -584 -476 -3,496 -7,032 -5,792 -4,300 1.62%
NP 11,780 1,364 944 8,748 22,604 15,268 15,456 -4.42%
-
NP to SH 11,780 1,364 940 8,748 22,604 15,268 15,456 -4.42%
-
Tax Rate 28.68% 29.98% 33.52% 28.55% 23.73% 27.50% 21.77% -
Total Cost 46,420 11,480 10,852 22,276 31,952 50,464 41,116 2.04%
-
Net Worth 331,773 321,013 321,013 303,081 260,044 234,754 203,084 8.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 331,773 321,013 321,013 303,081 260,044 234,754 203,084 8.51%
NOSH 191,720 191,720 191,720 191,720 191,720 179,201 179,720 1.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.24% 10.62% 8.00% 28.20% 41.43% 23.23% 27.32% -
ROE 3.55% 0.42% 0.29% 2.89% 8.69% 6.50% 7.61% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.45 7.16 6.58 17.30 30.42 36.68 31.48 0.50%
EPS 6.56 0.76 0.52 4.88 12.60 8.52 8.60 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.79 1.69 1.45 1.31 1.13 8.55%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.36 6.70 6.15 16.18 28.46 34.29 29.51 0.47%
EPS 6.14 0.71 0.49 4.56 11.79 7.96 8.06 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7305 1.6744 1.6744 1.5809 1.3564 1.2245 1.0593 8.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.55 0.39 0.68 0.83 0.925 0.99 1.08 -
P/RPS 1.69 5.45 10.34 4.80 3.04 2.70 3.43 -11.11%
P/EPS 8.37 51.28 129.73 17.02 7.34 11.62 12.56 -6.53%
EY 11.94 1.95 0.77 5.88 13.63 8.61 7.96 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.38 0.49 0.64 0.76 0.96 -17.60%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 10/06/20 29/05/19 16/05/18 22/05/17 24/05/16 12/05/15 -
Price 0.595 0.42 0.56 0.85 0.945 0.96 1.22 -
P/RPS 1.83 5.86 8.51 4.91 3.11 2.62 3.88 -11.76%
P/EPS 9.06 55.22 106.84 17.43 7.50 11.27 14.19 -7.19%
EY 11.04 1.81 0.94 5.74 13.34 8.88 7.05 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.31 0.50 0.65 0.73 1.08 -18.33%

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