[KEN] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -114.14%

YoY- -105.53%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	24,790	61,163	15,134	11,466	122,377	100,775	78,968	-17.55%
YoY %	-59.47%	304.14%	31.99%	-90.63%	21.44%	27.61%	-	-
Horiz. %	31.39%	77.45%	19.16%	14.52%	154.97%	127.61%	100.00%	-
PBT	8,547	21,591	3,200	795	74,083	51,232	32,839	-20.08%
YoY %	-60.41%	574.72%	302.52%	-98.93%	44.60%	56.01%	-	-
Horiz. %	26.03%	65.75%	9.74%	2.42%	225.59%	156.01%	100.00%	-
Tax	-2,694	-4,217	-250	-3,921	-17,583	-12,288	-9,356	-18.73%
YoY %	36.12%	-1,586.80%	93.62%	77.70%	-43.09%	-31.34%	-	-
Horiz. %	28.79%	45.07%	2.67%	41.91%	187.93%	131.34%	100.00%	-
NP	5,853	17,374	2,950	-3,126	56,500	38,944	23,483	-20.66%
YoY %	-66.31%	488.95%	194.37%	-105.53%	45.08%	65.84%	-	-
Horiz. %	24.92%	73.99%	12.56%	-13.31%	240.60%	165.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,853	17,374	2,950	-3,127	56,499	38,945	25,638	-21.81%
YoY %	-66.31%	488.95%	194.34%	-105.53%	45.07%	51.90%	-	-
Horiz. %	22.83%	67.77%	11.51%	-12.20%	220.37%	151.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.52%	19.53%	7.81%	493.21%	23.73%	23.99%	28.49%	-
YoY %	61.39%	150.06%	-98.42%	1,978.42%	-1.08%	-15.80%	-	-
Horiz. %	110.64%	68.55%	27.41%	1,731.17%	83.29%	84.20%	100.00%	-
Total Cost	18,937	43,789	12,184	14,592	65,877	61,831	55,485	-16.39%
YoY %	-56.75%	259.40%	-16.50%	-77.85%	6.54%	11.44%	-	-
Horiz. %	34.13%	78.92%	21.96%	26.30%	118.73%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,327	338,946	321,013	321,013	328,186	272,595	234,783	6.58%
YoY %	1.59%	5.59%	0.00%	-2.19%	20.39%	16.11%	-	-
Horiz. %	146.66%	144.37%	136.73%	136.73%	139.78%	116.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	2,690	4,483	4,487	5,379	-
YoY %	-	-	-	-40.00%	-0.09%	-16.58%	-	-
Horiz. %	-	-	-	50.01%	83.34%	83.42%	100.00%	-
Div Payout %	-	-	-	0.00%	7.94%	11.52%	20.98%	-
YoY %	-	-	-	0.00%	-31.08%	-45.09%	-	-
Horiz. %	-	-	-	0.00%	37.85%	54.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	344,327	338,946	321,013	321,013	328,186	272,595	234,783	6.58%
YoY %	1.59%	5.59%	0.00%	-2.19%	20.39%	16.11%	-	-
Horiz. %	146.66%	144.37%	136.73%	136.73%	139.78%	116.11%	100.00%	-
NOSH	191,720	191,720	191,720	191,720	191,720	179,339	179,224	1.12%
YoY %	0.00%	0.00%	0.00%	0.00%	6.90%	0.06%	-	-
Horiz. %	106.97%	106.97%	106.97%	106.97%	106.97%	100.06%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	23.61%	28.41%	19.49%	-27.26%	46.17%	38.64%	29.74%	-
YoY %	-16.90%	45.77%	171.50%	-159.04%	19.49%	29.93%	-	-
Horiz. %	79.39%	95.53%	65.53%	-91.66%	155.25%	129.93%	100.00%	-
ROE	1.70%	5.13%	0.92%	-0.97%	17.22%	14.29%	10.92%	-
YoY %	-66.86%	457.61%	194.85%	-105.63%	20.50%	30.86%	-	-
Horiz. %	15.57%	46.98%	8.42%	-8.88%	157.69%	130.86%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	13.82	34.11	8.44	6.39	68.24	56.19	44.06	-17.56%
YoY %	-59.48%	304.15%	32.08%	-90.64%	21.45%	27.53%	-	-
Horiz. %	31.37%	77.42%	19.16%	14.50%	154.88%	127.53%	100.00%	-
EPS	3.26	9.69	1.64	-1.74	31.50	21.72	14.30	-21.83%
YoY %	-66.36%	490.85%	194.25%	-105.52%	45.03%	51.89%	-	-
Horiz. %	22.80%	67.76%	11.47%	-12.17%	220.28%	151.89%	100.00%	-
DPS	0.00	0.00	0.00	1.50	2.50	2.50	3.00	-
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	-16.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	50.00%	83.33%	83.33%	100.00%	-
NAPS	1.92	1.89	1.79	1.79	1.83	1.52	1.31	6.57%
YoY %	1.59%	5.59%	0.00%	-2.19%	20.39%	16.03%	-	-
Horiz. %	146.56%	144.27%	136.64%	136.64%	139.69%	116.03%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 191,720
RPS	12.93	31.90	7.89	5.98	63.83	52.56	41.19	-17.55%
YoY %	-59.47%	304.31%	31.94%	-90.63%	21.44%	27.60%	-	-
Horiz. %	31.39%	77.45%	19.16%	14.52%	154.96%	127.60%	100.00%	-
EPS	3.05	9.06	1.54	-1.63	29.47	20.31	13.37	-21.82%
YoY %	-66.34%	488.31%	194.48%	-105.53%	45.10%	51.91%	-	-
Horiz. %	22.81%	67.76%	11.52%	-12.19%	220.42%	151.91%	100.00%	-
DPS	0.00	0.00	0.00	1.40	2.34	2.34	2.81	-
YoY %	0.00%	0.00%	0.00%	-40.17%	0.00%	-16.73%	-	-
Horiz. %	0.00%	0.00%	0.00%	49.82%	83.27%	83.27%	100.00%	-
NAPS	1.796	1.7679	1.6744	1.6744	1.7118	1.4218	1.2246	6.58%
YoY %	1.59%	5.58%	0.00%	-2.18%	20.40%	16.10%	-	-
Horiz. %	146.66%	144.37%	136.73%	136.73%	139.78%	116.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.505	0.61	0.50	0.56	0.83	0.95	0.94	-
P/RPS	3.65	1.79	5.92	8.76	1.22	1.69	2.13	9.38%
YoY %	103.91%	-69.76%	-32.42%	618.03%	-27.81%	-20.66%	-	-
Horiz. %	171.36%	84.04%	277.93%	411.27%	57.28%	79.34%	100.00%	-
P/EPS	15.47	6.30	30.40	-32.12	2.63	4.37	6.57	15.33%
YoY %	145.56%	-79.28%	194.65%	-1,321.29%	-39.82%	-33.49%	-	-
Horiz. %	235.46%	95.89%	462.71%	-488.89%	40.03%	66.51%	100.00%	-
EY	6.46	15.88	3.29	-3.11	37.96	22.86	15.22	-13.30%
YoY %	-59.32%	382.67%	205.79%	-108.19%	66.05%	50.20%	-	-
Horiz. %	42.44%	104.34%	21.62%	-20.43%	249.41%	150.20%	100.00%	-
DY	0.00	0.00	0.00	2.68	3.01	2.63	3.19	-
YoY %	0.00%	0.00%	0.00%	-10.96%	14.45%	-17.55%	-	-
Horiz. %	0.00%	0.00%	0.00%	84.01%	94.36%	82.45%	100.00%	-
P/NAPS	0.26	0.32	0.28	0.31	0.45	0.63	0.72	-15.60%
YoY %	-18.75%	14.29%	-9.68%	-31.11%	-28.57%	-12.50%	-	-
Horiz. %	36.11%	44.44%	38.89%	43.06%	62.50%	87.50%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	24/08/21	25/08/20	27/08/19	29/08/18	21/08/17	16/08/16	-
Price	0.445	0.615	0.465	0.64	0.83	0.92	0.94	-
P/RPS	3.22	1.80	5.51	10.01	1.22	1.64	2.13	7.12%
YoY %	78.89%	-67.33%	-44.96%	720.49%	-25.61%	-23.00%	-	-
Horiz. %	151.17%	84.51%	258.69%	469.95%	57.28%	77.00%	100.00%	-
P/EPS	13.63	6.35	28.27	-36.70	2.63	4.24	6.57	12.92%
YoY %	114.65%	-77.54%	177.03%	-1,495.44%	-37.97%	-35.46%	-	-
Horiz. %	207.46%	96.65%	430.29%	-558.60%	40.03%	64.54%	100.00%	-
EY	7.33	15.75	3.54	-2.72	37.96	23.60	15.22	-11.46%
YoY %	-53.46%	344.92%	230.15%	-107.17%	60.85%	55.06%	-	-
Horiz. %	48.16%	103.48%	23.26%	-17.87%	249.41%	155.06%	100.00%	-
DY	0.00	0.00	0.00	2.34	3.01	2.72	3.19	-
YoY %	0.00%	0.00%	0.00%	-22.26%	10.66%	-14.73%	-	-
Horiz. %	0.00%	0.00%	0.00%	73.35%	94.36%	85.27%	100.00%	-
P/NAPS	0.23	0.33	0.26	0.36	0.45	0.61	0.72	-17.31%
YoY %	-30.30%	26.92%	-27.78%	-20.00%	-26.23%	-15.28%	-	-
Horiz. %	31.94%	45.83%	36.11%	50.00%	62.50%	84.72%	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