[KEN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 32.56%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 71,420 28,581 25,958 26,728 46,768 56,943 39,811 10.22%
PBT 20,938 12,336 6,434 5,354 7,288 6,841 7,557 18.50%
Tax -4,699 -3,210 -1,293 -1,352 -2,868 -3,642 -2,001 15.28%
NP 16,239 9,126 5,141 4,002 4,420 3,199 5,556 19.56%
-
NP to SH 16,239 9,126 5,141 4,002 4,420 3,405 5,556 19.56%
-
Tax Rate 22.44% 26.02% 20.10% 25.25% 39.35% 53.24% 26.48% -
Total Cost 55,181 19,455 20,817 22,726 42,348 53,744 34,255 8.26%
-
Net Worth 140,573 124,106 114,662 112,017 109,301 90,318 99,375 5.94%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 140,573 124,106 114,662 112,017 109,301 90,318 99,375 5.94%
NOSH 91,281 93,312 93,985 95,741 95,878 90,318 90,341 0.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.74% 31.93% 19.81% 14.97% 9.45% 5.62% 13.96% -
ROE 11.55% 7.35% 4.48% 3.57% 4.04% 3.77% 5.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 78.24 30.63 27.62 27.92 48.78 63.05 44.07 10.03%
EPS 17.79 9.78 5.47 4.18 4.61 3.55 6.15 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.33 1.22 1.17 1.14 1.00 1.10 5.76%
Adjusted Per Share Value based on latest NOSH - 95,436
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 37.25 14.91 13.54 13.94 24.39 29.70 20.77 10.22%
EPS 8.47 4.76 2.68 2.09 2.31 1.78 2.90 19.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7332 0.6473 0.5981 0.5843 0.5701 0.4711 0.5183 5.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.96 0.82 0.75 0.69 1.05 0.60 0.63 -
P/RPS 1.23 2.68 2.72 2.47 2.15 0.95 1.43 -2.47%
P/EPS 5.40 8.38 13.71 16.51 22.78 15.92 10.24 -10.11%
EY 18.53 11.93 7.29 6.06 4.39 6.28 9.76 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.61 0.59 0.92 0.60 0.57 1.41%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 22/11/10 19/11/09 20/11/08 25/10/07 19/10/06 15/12/05 -
Price 1.05 0.95 0.71 0.63 1.01 0.62 0.51 -
P/RPS 1.34 3.10 2.57 2.26 2.07 0.98 1.16 2.43%
P/EPS 5.90 9.71 12.98 15.07 21.91 16.45 8.29 -5.50%
EY 16.94 10.29 7.70 6.63 4.56 6.08 12.06 5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.58 0.54 0.89 0.62 0.46 6.72%

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