[KEN] YoY 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- 131.43%
YoY- -43.27%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 15,768 25,617 5,238 12,401 13,433 18,534 23,541 -6.45%
PBT 10,412 11,738 5,481 3,259 4,554 3,106 352 75.81%
Tax -3,417 -1,844 -755 -984 -544 -2,438 -1,126 20.31%
NP 6,995 9,894 4,726 2,275 4,010 668 -774 -
-
NP to SH 6,995 9,894 4,726 2,275 4,010 668 906 40.56%
-
Tax Rate 32.82% 15.71% 13.77% 30.19% 11.95% 78.49% 319.89% -
Total Cost 8,773 15,723 512 10,126 9,423 17,866 24,315 -15.61%
-
Net Worth 145,107 131,426 119,084 114,229 112,241 90,113 101,472 6.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,407 4,673 3,750 3,839 5,755 4,505 4,530 2.99%
Div Payout % 77.31% 47.24% 79.36% 168.78% 143.54% 674.50% 500.00% -
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 145,107 131,426 119,084 114,229 112,241 90,113 101,472 6.13%
NOSH 90,128 92,553 93,767 95,991 95,933 90,113 90,600 -0.08%
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 44.36% 38.62% 90.23% 18.35% 29.85% 3.60% -3.29% -
ROE 4.82% 7.53% 3.97% 1.99% 3.57% 0.74% 0.89% -
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 17.49 27.68 5.59 12.92 14.00 20.57 25.98 -6.37%
EPS 7.76 10.69 5.07 2.37 4.18 0.74 1.00 40.68%
DPS 6.00 5.05 4.00 4.00 6.00 5.00 5.00 3.08%
NAPS 1.61 1.42 1.27 1.19 1.17 1.00 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 8.22 13.36 2.73 6.47 7.01 9.67 12.28 -6.46%
EPS 3.65 5.16 2.47 1.19 2.09 0.35 0.47 40.70%
DPS 2.82 2.44 1.96 2.00 3.00 2.35 2.36 3.01%
NAPS 0.7569 0.6855 0.6211 0.5958 0.5854 0.47 0.5293 6.13%
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 5.89 3.61 13.43 5.81 6.64 2.82 2.08 18.93%
P/EPS 13.27 9.35 14.88 31.65 22.25 78.24 54.00 -20.84%
EY 7.54 10.69 6.72 3.16 4.49 1.28 1.85 26.37%
DY 5.83 5.05 5.33 5.33 6.45 8.62 9.26 -7.41%
P/NAPS 0.64 0.70 0.59 0.63 0.79 0.58 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 7.60 3.94 13.43 5.11 6.36 3.74 2.66 19.11%
P/EPS 17.14 10.20 14.88 27.85 21.29 103.87 69.00 -20.70%
EY 5.84 9.81 6.72 3.59 4.70 0.96 1.45 26.12%
DY 4.51 4.63 5.33 6.06 6.74 6.49 7.25 -7.60%
P/NAPS 0.83 0.77 0.59 0.55 0.76 0.77 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