[KEN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.79%
YoY- -45.82%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,272 33,866 15,217 6,481 15,768 25,617 5,238 31.63%
PBT 13,701 16,985 8,812 6,151 10,412 11,738 5,481 16.48%
Tax -4,054 -3,107 -2,902 -2,361 -3,417 -1,844 -755 32.31%
NP 9,647 13,878 5,910 3,790 6,995 9,894 4,726 12.62%
-
NP to SH 9,647 13,878 5,910 3,790 6,995 9,894 4,726 12.62%
-
Tax Rate 29.59% 18.29% 32.93% 38.38% 32.82% 15.71% 13.77% -
Total Cost 17,625 19,988 9,307 2,691 8,773 15,723 512 80.31%
-
Net Worth 215,174 199,025 89,712 156,270 145,107 131,426 119,084 10.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,379 5,379 4,037 5,388 5,407 4,673 3,750 6.19%
Div Payout % 55.76% 38.76% 68.31% 142.18% 77.31% 47.24% 79.36% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 215,174 199,025 89,712 156,270 145,107 131,426 119,084 10.35%
NOSH 179,312 179,302 89,712 89,810 90,128 92,553 93,767 11.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 35.37% 40.98% 38.84% 58.48% 44.36% 38.62% 90.23% -
ROE 4.48% 6.97% 6.59% 2.43% 4.82% 7.53% 3.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.21 18.89 16.96 7.22 17.49 27.68 5.59 18.14%
EPS 5.38 7.74 8.41 4.22 7.76 10.69 5.07 0.99%
DPS 3.00 3.00 4.50 6.00 6.00 5.05 4.00 -4.67%
NAPS 1.20 1.11 1.00 1.74 1.61 1.42 1.27 -0.94%
Adjusted Per Share Value based on latest NOSH - 89,810
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.22 17.66 7.94 3.38 8.22 13.36 2.73 31.64%
EPS 5.03 7.24 3.08 1.98 3.65 5.16 2.47 12.57%
DPS 2.81 2.81 2.11 2.81 2.82 2.44 1.96 6.18%
NAPS 1.1223 1.0381 0.4679 0.8151 0.7569 0.6855 0.6211 10.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 0.995 1.50 1.15 1.03 1.00 0.75 -
P/RPS 6.64 5.27 8.84 15.94 5.89 3.61 13.43 -11.07%
P/EPS 18.77 12.86 22.77 27.25 13.27 9.35 14.88 3.94%
EY 5.33 7.78 4.39 3.67 7.54 10.69 6.72 -3.78%
DY 2.97 3.02 3.00 5.22 5.83 5.05 5.33 -9.28%
P/NAPS 0.84 0.90 1.50 0.66 0.64 0.70 0.59 6.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 23/02/10 -
Price 0.98 0.98 1.79 1.13 1.33 1.09 0.75 -
P/RPS 6.44 5.19 10.55 15.66 7.60 3.94 13.43 -11.52%
P/EPS 18.22 12.66 27.17 26.78 17.14 10.20 14.88 3.43%
EY 5.49 7.90 3.68 3.73 5.84 9.81 6.72 -3.31%
DY 3.06 3.06 2.51 5.31 4.51 4.63 5.33 -8.83%
P/NAPS 0.82 0.88 1.79 0.65 0.83 0.77 0.59 5.63%

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