[KEN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.21%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 43,601 57,216 40,611 47,631 71,420 28,581 25,958 9.02%
PBT 17,203 26,986 19,444 16,633 20,938 12,336 6,434 17.80%
Tax -4,643 -8,911 -4,460 -3,975 -4,699 -3,210 -1,293 23.73%
NP 12,560 18,075 14,984 12,658 16,239 9,126 5,141 16.04%
-
NP to SH 12,560 18,075 14,984 12,658 16,239 9,126 5,141 16.04%
-
Tax Rate 26.99% 33.02% 22.94% 23.90% 22.44% 26.02% 20.10% -
Total Cost 31,041 39,141 25,627 34,973 55,181 19,455 20,817 6.88%
-
Net Worth 204,548 184,878 165,891 152,722 140,573 124,106 114,662 10.12%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 204,548 184,878 165,891 152,722 140,573 124,106 114,662 10.12%
NOSH 179,428 179,493 89,670 89,836 91,281 93,312 93,985 11.37%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.81% 31.59% 36.90% 26.58% 22.74% 31.93% 19.81% -
ROE 6.14% 9.78% 9.03% 8.29% 11.55% 7.35% 4.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.30 31.88 45.29 53.02 78.24 30.63 27.62 -2.11%
EPS 7.00 10.07 16.71 14.09 17.79 9.78 5.47 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.03 1.85 1.70 1.54 1.33 1.22 -1.12%
Adjusted Per Share Value based on latest NOSH - 89,882
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.74 29.84 21.18 24.84 37.25 14.91 13.54 9.02%
EPS 6.55 9.43 7.82 6.60 8.47 4.76 2.68 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0669 0.9643 0.8653 0.7966 0.7332 0.6473 0.5981 10.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.02 1.10 1.55 1.18 0.96 0.82 0.75 -
P/RPS 4.20 3.45 3.42 2.23 1.23 2.68 2.72 7.50%
P/EPS 14.57 10.92 9.28 8.37 5.40 8.38 13.71 1.01%
EY 6.86 9.15 10.78 11.94 18.53 11.93 7.29 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.07 0.84 0.69 0.62 0.62 0.61 6.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 14/11/14 13/11/13 29/11/12 23/11/11 22/11/10 19/11/09 -
Price 1.01 1.01 1.52 1.21 1.05 0.95 0.71 -
P/RPS 4.16 3.17 3.36 2.28 1.34 3.10 2.57 8.35%
P/EPS 14.43 10.03 9.10 8.59 5.90 9.71 12.98 1.77%
EY 6.93 9.97 10.99 11.64 16.94 10.29 7.70 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.82 0.71 0.68 0.71 0.58 7.39%

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