[KEN] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

16-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 0.83%

YoY- -12.1%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	11,466	122,377	100,775	78,968	90,233	61,072	42,476	-19.60%
YoY %	-90.63%	21.44%	27.61%	-12.48%	47.75%	43.78%	-	-
Horiz. %	26.99%	288.11%	237.25%	185.91%	212.43%	143.78%	100.00%	-
PBT	795	74,083	51,232	32,839	40,095	32,161	20,846	-41.96%
YoY %	-98.93%	44.60%	56.01%	-18.10%	24.67%	54.28%	-	-
Horiz. %	3.81%	355.38%	245.76%	157.53%	192.34%	154.28%	100.00%	-
Tax	-3,921	-17,583	-12,288	-9,356	-10,929	-8,109	-5,797	-6.30%
YoY %	77.70%	-43.09%	-31.34%	14.39%	-34.78%	-39.88%	-	-
Horiz. %	67.64%	303.31%	211.97%	161.39%	188.53%	139.88%	100.00%	-
NP	-3,126	56,500	38,944	23,483	29,166	24,052	15,049	-
YoY %	-105.53%	45.08%	65.84%	-19.49%	21.26%	59.82%	-	-
Horiz. %	-20.77%	375.44%	258.78%	156.04%	193.81%	159.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,127	56,499	38,945	25,638	29,166	24,052	15,049	-
YoY %	-105.53%	45.07%	51.90%	-12.10%	21.26%	59.82%	-	-
Horiz. %	-20.78%	375.43%	258.79%	170.36%	193.81%	159.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	493.21%	23.73%	23.99%	28.49%	27.26%	25.21%	27.81%	-
YoY %	1,978.42%	-1.08%	-15.80%	4.51%	8.13%	-9.35%	-	-
Horiz. %	1,773.50%	85.33%	86.26%	102.45%	98.02%	90.65%	100.00%	-
Total Cost	14,592	65,877	61,831	55,485	61,067	37,020	27,427	-9.97%
YoY %	-77.85%	6.54%	11.44%	-9.14%	64.96%	34.98%	-	-
Horiz. %	53.20%	240.19%	225.44%	202.30%	222.65%	134.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,013	328,186	272,595	234,783	200,938	177,707	158,725	12.44%
YoY %	-2.19%	20.39%	16.11%	16.84%	13.07%	11.96%	-	-
Horiz. %	202.24%	206.76%	171.74%	147.92%	126.60%	111.96%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	2,690	4,483	4,487	5,379	5,379	4,037	5,388	-10.92%
YoY %	-40.00%	-0.09%	-16.58%	0.00%	33.24%	-25.07%	-	-
Horiz. %	49.93%	83.20%	83.28%	99.83%	99.83%	74.93%	100.00%	-
Div Payout %	0.00%	7.94%	11.52%	20.98%	18.44%	16.78%	35.81%	-
YoY %	0.00%	-31.08%	-45.09%	13.77%	9.89%	-53.14%	-	-
Horiz. %	0.00%	22.17%	32.17%	58.59%	51.49%	46.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	321,013	328,186	272,595	234,783	200,938	177,707	158,725	12.44%
YoY %	-2.19%	20.39%	16.11%	16.84%	13.07%	11.96%	-	-
Horiz. %	202.24%	206.76%	171.74%	147.92%	126.60%	111.96%	100.00%	-
NOSH	191,720	191,720	179,339	179,224	179,409	179,502	89,675	13.49%
YoY %	0.00%	6.90%	0.06%	-0.10%	-0.05%	100.17%	-	-
Horiz. %	213.79%	213.79%	199.99%	199.86%	200.07%	200.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-27.26%	46.17%	38.64%	29.74%	32.32%	39.38%	35.43%	-
YoY %	-159.04%	19.49%	29.93%	-7.98%	-17.93%	11.15%	-	-
Horiz. %	-76.94%	130.31%	109.06%	83.94%	91.22%	111.15%	100.00%	-
ROE	-0.97%	17.22%	14.29%	10.92%	14.51%	13.53%	9.48%	-
YoY %	-105.63%	20.50%	30.86%	-24.74%	7.24%	42.72%	-	-
Horiz. %	-10.23%	181.65%	150.74%	115.19%	153.06%	142.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	6.39	68.24	56.19	44.06	50.29	34.02	47.37	-28.37%
YoY %	-90.64%	21.45%	27.53%	-12.39%	47.82%	-28.18%	-	-
Horiz. %	13.49%	144.06%	118.62%	93.01%	106.16%	71.82%	100.00%	-
EPS	-1.74	31.50	21.72	14.30	16.26	13.40	16.78	-
YoY %	-105.52%	45.03%	51.89%	-12.05%	21.34%	-20.14%	-	-
Horiz. %	-10.37%	187.72%	129.44%	85.22%	96.90%	79.86%	100.00%	-
DPS	1.50	2.50	2.50	3.00	3.00	2.25	6.00	-20.62%
YoY %	-40.00%	0.00%	-16.67%	0.00%	33.33%	-62.50%	-	-
Horiz. %	25.00%	41.67%	41.67%	50.00%	50.00%	37.50%	100.00%	-
NAPS	1.79	1.83	1.52	1.31	1.12	0.99	1.77	0.18%
YoY %	-2.19%	20.39%	16.03%	16.96%	13.13%	-44.07%	-	-
Horiz. %	101.13%	103.39%	85.88%	74.01%	63.28%	55.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 179,224
RPS	5.98	63.83	52.56	41.19	47.06	31.85	22.16	-19.60%
YoY %	-90.63%	21.44%	27.60%	-12.47%	47.76%	43.73%	-	-
Horiz. %	26.99%	288.04%	237.18%	185.88%	212.36%	143.73%	100.00%	-
EPS	-1.63	29.47	20.31	13.37	15.21	12.55	7.85	-
YoY %	-105.53%	45.10%	51.91%	-12.10%	21.20%	59.87%	-	-
Horiz. %	-20.76%	375.41%	258.73%	170.32%	193.76%	159.87%	100.00%	-
DPS	1.40	2.34	2.34	2.81	2.81	2.11	2.81	-10.95%
YoY %	-40.17%	0.00%	-16.73%	0.00%	33.18%	-24.91%	-	-
Horiz. %	49.82%	83.27%	83.27%	100.00%	100.00%	75.09%	100.00%	-
NAPS	1.6744	1.7118	1.4218	1.2246	1.0481	0.9269	0.8279	12.44%
YoY %	-2.18%	20.40%	16.10%	16.84%	13.08%	11.96%	-	-
Horiz. %	202.25%	206.76%	171.74%	147.92%	126.60%	111.96%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.56	0.83	0.95	0.94	1.17	1.00	1.38	-
P/RPS	8.76	1.22	1.69	2.13	2.33	2.94	2.91	20.15%
YoY %	618.03%	-27.81%	-20.66%	-8.58%	-20.75%	1.03%	-	-
Horiz. %	301.03%	41.92%	58.08%	73.20%	80.07%	101.03%	100.00%	-
P/EPS	-32.12	2.63	4.37	6.57	7.20	7.46	8.22	-
YoY %	-1,321.29%	-39.82%	-33.49%	-8.75%	-3.49%	-9.25%	-	-
Horiz. %	-390.75%	32.00%	53.16%	79.93%	87.59%	90.75%	100.00%	-
EY	-3.11	37.96	22.86	15.22	13.89	13.40	12.16	-
YoY %	-108.19%	66.05%	50.20%	9.58%	3.66%	10.20%	-	-
Horiz. %	-25.58%	312.17%	187.99%	125.16%	114.23%	110.20%	100.00%	-
DY	2.68	3.01	2.63	3.19	2.56	2.25	4.35	-7.75%
YoY %	-10.96%	14.45%	-17.55%	24.61%	13.78%	-48.28%	-	-
Horiz. %	61.61%	69.20%	60.46%	73.33%	58.85%	51.72%	100.00%	-
P/NAPS	0.31	0.45	0.63	0.72	1.04	1.01	0.78	-14.24%
YoY %	-31.11%	-28.57%	-12.50%	-30.77%	2.97%	29.49%	-	-
Horiz. %	39.74%	57.69%	80.77%	92.31%	133.33%	129.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	29/08/18	21/08/17	16/08/16	11/08/15	22/07/14	01/08/13	-
Price	0.64	0.83	0.92	0.94	0.98	1.00	1.53	-
P/RPS	10.01	1.22	1.64	2.13	1.95	2.94	3.23	20.73%
YoY %	720.49%	-25.61%	-23.00%	9.23%	-33.67%	-8.98%	-	-
Horiz. %	309.91%	37.77%	50.77%	65.94%	60.37%	91.02%	100.00%	-
P/EPS	-36.70	2.63	4.24	6.57	6.03	7.46	9.12	-
YoY %	-1,495.44%	-37.97%	-35.46%	8.96%	-19.17%	-18.20%	-	-
Horiz. %	-402.41%	28.84%	46.49%	72.04%	66.12%	81.80%	100.00%	-
EY	-2.72	37.96	23.60	15.22	16.59	13.40	10.97	-
YoY %	-107.17%	60.85%	55.06%	-8.26%	23.81%	22.15%	-	-
Horiz. %	-24.79%	346.03%	215.13%	138.74%	151.23%	122.15%	100.00%	-
DY	2.34	3.01	2.72	3.19	3.06	2.25	3.92	-8.23%
YoY %	-22.26%	10.66%	-14.73%	4.25%	36.00%	-42.60%	-	-
Horiz. %	59.69%	76.79%	69.39%	81.38%	78.06%	57.40%	100.00%	-
P/NAPS	0.36	0.45	0.61	0.72	0.88	1.01	0.86	-13.50%
YoY %	-20.00%	-26.23%	-15.28%	-18.18%	-12.87%	17.44%	-	-
Horiz. %	41.86%	52.33%	70.93%	83.72%	102.33%	117.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos