[KEN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.91%
YoY- 67.83%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,534 23,541 17,070 12,277 9,451 31,238 12,535 6.73%
PBT 3,106 352 3,749 2,265 1,855 5,950 3,613 -2.48%
Tax -2,438 -1,126 -1,039 -58 -540 -1,753 -1,236 11.98%
NP 668 -774 2,710 2,207 1,315 4,197 2,377 -19.05%
-
NP to SH 668 906 2,710 2,207 1,315 4,197 2,377 -19.05%
-
Tax Rate 78.49% 319.89% 27.71% 2.56% 29.11% 29.46% 34.21% -
Total Cost 17,866 24,315 14,360 10,070 8,136 27,041 10,158 9.86%
-
Net Worth 90,113 101,472 96,355 60,142 82,737 61,785 50,650 10.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,505 4,530 3,011 3,007 1,998 999 9 181.64%
Div Payout % 674.50% 500.00% 111.11% 136.25% 151.98% 23.82% 0.42% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 90,113 101,472 96,355 60,142 82,737 61,785 50,650 10.07%
NOSH 90,113 90,600 60,222 60,142 39,969 19,995 19,941 28.56%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.60% -3.29% 15.88% 17.98% 13.91% 13.44% 18.96% -
ROE 0.74% 0.89% 2.81% 3.67% 1.59% 6.79% 4.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.57 25.98 28.35 20.41 23.65 156.23 62.86 -16.98%
EPS 0.74 1.00 4.50 3.67 3.29 20.99 11.92 -37.06%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.05 115.36%
NAPS 1.00 1.12 1.60 1.00 2.07 3.09 2.54 -14.38%
Adjusted Per Share Value based on latest NOSH - 60,142
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.67 12.28 8.90 6.40 4.93 16.29 6.54 6.73%
EPS 0.35 0.47 1.41 1.15 0.69 2.19 1.24 -19.00%
DPS 2.35 2.36 1.57 1.57 1.04 0.52 0.01 148.31%
NAPS 0.47 0.5293 0.5026 0.3137 0.4316 0.3223 0.2642 10.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.54 0.91 1.18 0.98 1.44 1.25 -
P/RPS 2.82 2.08 3.21 5.78 4.14 0.92 1.99 5.97%
P/EPS 78.24 54.00 20.22 32.16 29.79 6.86 10.49 39.75%
EY 1.28 1.85 4.95 3.11 3.36 14.58 9.54 -28.43%
DY 8.62 9.26 5.49 4.24 5.10 3.47 0.04 144.75%
P/NAPS 0.58 0.48 0.57 1.18 0.47 0.47 0.49 2.84%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 27/02/06 22/02/05 27/02/04 28/02/03 20/02/02 23/03/01 -
Price 0.77 0.69 0.95 1.26 0.98 1.53 1.06 -
P/RPS 3.74 2.66 3.35 6.17 4.14 0.98 1.69 14.14%
P/EPS 103.87 69.00 21.11 34.34 29.79 7.29 8.89 50.60%
EY 0.96 1.45 4.74 2.91 3.36 13.72 11.25 -33.63%
DY 6.49 7.25 5.26 3.97 5.10 3.27 0.05 124.93%
P/NAPS 0.77 0.62 0.59 1.26 0.47 0.50 0.42 10.62%

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