[KEN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 226.39%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 40,611 47,631 71,420 28,581 25,958 26,728 46,768 -2.32%
PBT 19,444 16,633 20,938 12,336 6,434 5,354 7,288 17.75%
Tax -4,460 -3,975 -4,699 -3,210 -1,293 -1,352 -2,868 7.62%
NP 14,984 12,658 16,239 9,126 5,141 4,002 4,420 22.54%
-
NP to SH 14,984 12,658 16,239 9,126 5,141 4,002 4,420 22.54%
-
Tax Rate 22.94% 23.90% 22.44% 26.02% 20.10% 25.25% 39.35% -
Total Cost 25,627 34,973 55,181 19,455 20,817 22,726 42,348 -8.02%
-
Net Worth 165,891 152,722 140,573 124,106 114,662 112,017 109,301 7.19%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 165,891 152,722 140,573 124,106 114,662 112,017 109,301 7.19%
NOSH 89,670 89,836 91,281 93,312 93,985 95,741 95,878 -1.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 36.90% 26.58% 22.74% 31.93% 19.81% 14.97% 9.45% -
ROE 9.03% 8.29% 11.55% 7.35% 4.48% 3.57% 4.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.29 53.02 78.24 30.63 27.62 27.92 48.78 -1.22%
EPS 16.71 14.09 17.79 9.78 5.47 4.18 4.61 23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.70 1.54 1.33 1.22 1.17 1.14 8.39%
Adjusted Per Share Value based on latest NOSH - 92,951
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.18 24.84 37.25 14.91 13.54 13.94 24.39 -2.32%
EPS 7.82 6.60 8.47 4.76 2.68 2.09 2.31 22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8653 0.7966 0.7332 0.6473 0.5981 0.5843 0.5701 7.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.55 1.18 0.96 0.82 0.75 0.69 1.05 -
P/RPS 3.42 2.23 1.23 2.68 2.72 2.47 2.15 8.03%
P/EPS 9.28 8.37 5.40 8.38 13.71 16.51 22.78 -13.88%
EY 10.78 11.94 18.53 11.93 7.29 6.06 4.39 16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.62 0.62 0.61 0.59 0.92 -1.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 29/11/12 23/11/11 22/11/10 19/11/09 20/11/08 25/10/07 -
Price 1.52 1.21 1.05 0.95 0.71 0.63 1.01 -
P/RPS 3.36 2.28 1.34 3.10 2.57 2.26 2.07 8.40%
P/EPS 9.10 8.59 5.90 9.71 12.98 15.07 21.91 -13.61%
EY 10.99 11.64 16.94 10.29 7.70 6.63 4.56 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.68 0.71 0.58 0.54 0.89 -1.35%

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