[KEN] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 56.85%
YoY- -25.54%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,188 54,198 31,196 39,128 60,201 75,477 63,352 5.46%
PBT 31,350 24,073 11,914 8,613 11,842 9,947 7,909 25.78%
Tax -8,116 -5,053 -2,048 -2,336 -3,412 -6,080 -3,430 15.42%
NP 23,234 19,020 9,866 6,277 8,430 3,867 4,479 31.55%
-
NP to SH 23,234 19,020 9,866 6,277 8,430 4,279 6,462 23.76%
-
Tax Rate 25.89% 20.99% 17.19% 27.12% 28.81% 61.12% 43.37% -
Total Cost 63,954 35,178 21,330 32,851 51,771 71,610 58,873 1.38%
-
Net Worth 146,520 132,199 116,522 114,998 112,208 102,015 101,081 6.37%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,460 4,701 3,758 3,833 5,754 4,513 4,512 3.22%
Div Payout % 23.50% 24.72% 38.10% 61.07% 68.26% 105.49% 69.83% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 146,520 132,199 116,522 114,998 112,208 102,015 101,081 6.37%
NOSH 91,006 93,098 93,969 95,832 95,904 90,279 90,251 0.13%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.65% 35.09% 31.63% 16.04% 14.00% 5.12% 7.07% -
ROE 15.86% 14.39% 8.47% 5.46% 7.51% 4.19% 6.39% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 95.80 58.22 33.20 40.83 62.77 83.60 70.20 5.31%
EPS 25.53 20.43 10.53 4.18 8.79 4.74 7.16 23.58%
DPS 6.00 5.05 4.00 4.00 6.00 5.00 5.00 3.08%
NAPS 1.61 1.42 1.24 1.20 1.17 1.13 1.12 6.23%
Adjusted Per Share Value based on latest NOSH - 95,991
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 45.48 28.27 16.27 20.41 31.40 39.37 33.04 5.46%
EPS 12.12 9.92 5.15 3.27 4.40 2.23 3.37 23.76%
DPS 2.85 2.45 1.96 2.00 3.00 2.35 2.35 3.26%
NAPS 0.7642 0.6895 0.6078 0.5998 0.5853 0.5321 0.5272 6.37%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.03 1.00 0.75 0.75 0.93 0.58 0.54 -
P/RPS 1.08 1.72 2.26 1.84 1.48 0.69 0.77 5.79%
P/EPS 4.03 4.89 7.14 11.45 10.58 12.24 7.54 -9.91%
EY 24.79 20.43 14.00 8.73 9.45 8.17 13.26 10.98%
DY 5.83 5.05 5.33 5.33 6.45 8.62 9.26 -7.41%
P/NAPS 0.64 0.70 0.60 0.63 0.79 0.51 0.48 4.90%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 21/02/11 23/02/10 19/02/09 21/02/08 16/02/07 27/02/06 -
Price 1.33 1.09 0.75 0.66 0.89 0.77 0.69 -
P/RPS 1.39 1.87 2.26 1.62 1.42 0.92 0.98 5.99%
P/EPS 5.21 5.34 7.14 10.08 10.13 16.25 9.64 -9.74%
EY 19.20 18.74 14.00 9.92 9.88 6.16 10.38 10.78%
DY 4.51 4.63 5.33 6.06 6.74 6.49 7.25 -7.60%
P/NAPS 0.83 0.77 0.60 0.55 0.76 0.68 0.62 4.97%

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