[KEN] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 85.61%
YoY- 134.82%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 39,067 35,917 27,272 33,866 15,217 6,481 15,768 16.30%
PBT 22,953 13,685 13,701 16,985 8,812 6,151 10,412 14.06%
Tax -5,651 -2,450 -4,054 -3,107 -2,902 -2,361 -3,417 8.73%
NP 17,302 11,235 9,647 13,878 5,910 3,790 6,995 16.27%
-
NP to SH 17,302 11,236 9,647 13,878 5,910 3,790 6,995 16.27%
-
Tax Rate 24.62% 17.90% 29.59% 18.29% 32.93% 38.38% 32.82% -
Total Cost 21,765 24,682 17,625 19,988 9,307 2,691 8,773 16.33%
-
Net Worth 297,701 254,874 215,174 199,025 89,712 156,270 145,107 12.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,483 4,487 5,379 5,379 4,037 5,388 5,407 -3.07%
Div Payout % 25.91% 39.94% 55.76% 38.76% 68.31% 142.18% 77.31% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 297,701 254,874 215,174 199,025 89,712 156,270 145,107 12.71%
NOSH 191,720 179,488 179,312 179,302 89,712 89,810 90,128 13.39%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 44.29% 31.28% 35.37% 40.98% 38.84% 58.48% 44.36% -
ROE 5.81% 4.41% 4.48% 6.97% 6.59% 2.43% 4.82% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.78 20.01 15.21 18.89 16.96 7.22 17.49 3.72%
EPS 9.65 6.26 5.38 7.74 8.41 4.22 7.76 3.69%
DPS 2.50 2.50 3.00 3.00 4.50 6.00 6.00 -13.56%
NAPS 1.66 1.42 1.20 1.11 1.00 1.74 1.61 0.51%
Adjusted Per Share Value based on latest NOSH - 179,302
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.38 18.73 14.22 17.66 7.94 3.38 8.22 16.32%
EPS 9.02 5.86 5.03 7.24 3.08 1.98 3.65 16.25%
DPS 2.34 2.34 2.81 2.81 2.11 2.81 2.82 -3.05%
NAPS 1.5528 1.3294 1.1223 1.0381 0.4679 0.8151 0.7569 12.71%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.92 0.85 1.01 0.995 1.50 1.15 1.03 -
P/RPS 4.22 4.25 6.64 5.27 8.84 15.94 5.89 -5.40%
P/EPS 9.54 13.58 18.77 12.86 22.77 27.25 13.27 -5.34%
EY 10.49 7.36 5.33 7.78 4.39 3.67 7.54 5.65%
DY 2.72 2.94 2.97 3.02 3.00 5.22 5.83 -11.92%
P/NAPS 0.55 0.60 0.84 0.90 1.50 0.66 0.64 -2.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 26/02/16 25/02/15 21/02/14 28/02/13 21/02/12 -
Price 0.92 0.92 0.98 0.98 1.79 1.13 1.33 -
P/RPS 4.22 4.60 6.44 5.19 10.55 15.66 7.60 -9.33%
P/EPS 9.54 14.70 18.22 12.66 27.17 26.78 17.14 -9.29%
EY 10.49 6.80 5.49 7.90 3.68 3.73 5.84 10.24%
DY 2.72 2.72 3.06 3.06 2.51 5.31 4.51 -8.07%
P/NAPS 0.55 0.65 0.82 0.88 1.79 0.65 0.83 -6.62%

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