[KEN] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 35.83%
YoY- 74.52%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 37,308 20,842 51,608 33,524 14,652 64,282 104,562 -15.77%
PBT 14,068 3,960 20,752 9,948 2,880 35,917 62,866 -22.07%
Tax -3,161 -824 -5,639 -1,288 -636 -11,856 -14,914 -22.77%
NP 10,907 3,136 15,113 8,660 2,244 24,061 47,952 -21.86%
-
NP to SH 10,934 3,162 15,113 8,660 2,244 24,063 47,952 -21.82%
-
Tax Rate 22.47% 20.81% 27.17% 12.95% 22.08% 33.01% 23.72% -
Total Cost 26,401 17,706 36,495 24,864 12,408 40,221 56,610 -11.93%
-
Net Worth 358,674 347,913 344,327 329,980 319,219 319,219 297,701 3.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 2,690 4,483 -
Div Payout % - - - - - 11.18% 9.35% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 358,674 347,913 344,327 329,980 319,219 319,219 297,701 3.15%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 29.24% 15.05% 29.28% 25.83% 15.32% 37.43% 45.86% -
ROE 3.05% 0.91% 4.39% 2.62% 0.70% 7.54% 16.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.80 11.62 28.78 18.69 8.17 35.84 58.30 -15.77%
EPS 6.08 1.75 8.43 4.83 1.25 13.42 26.74 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.50 -
NAPS 2.00 1.94 1.92 1.84 1.78 1.78 1.66 3.15%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.46 10.87 26.92 17.49 7.64 33.53 54.54 -15.77%
EPS 5.70 1.65 7.88 4.52 1.17 12.55 25.01 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.34 -
NAPS 1.8708 1.8147 1.796 1.7212 1.665 1.665 1.5528 3.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.645 0.535 0.58 0.60 0.585 0.63 0.92 -
P/RPS 3.10 4.60 2.02 3.21 7.16 1.76 1.58 11.88%
P/EPS 10.58 30.34 6.88 12.43 46.75 4.70 3.44 20.58%
EY 9.45 3.30 14.53 8.05 2.14 21.30 29.06 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.72 -
P/NAPS 0.32 0.28 0.30 0.33 0.33 0.35 0.55 -8.62%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 27/02/23 24/02/22 22/02/21 27/02/20 22/02/19 27/02/18 -
Price 0.635 0.535 0.56 0.54 0.53 0.68 0.92 -
P/RPS 3.05 4.60 1.95 2.89 6.49 1.90 1.58 11.57%
P/EPS 10.42 30.34 6.65 11.18 42.36 5.07 3.44 20.27%
EY 9.60 3.30 15.05 8.94 2.36 19.73 29.06 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 2.21 2.72 -
P/NAPS 0.32 0.28 0.29 0.29 0.30 0.38 0.55 -8.62%

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