[KEN] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.09%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 91,082 55,828 54,112 87,188 54,200 31,195 39,129 15.11%
PBT 43,971 28,255 22,784 31,351 24,075 11,916 8,613 31.20%
Tax -12,018 -7,362 -6,336 -8,117 -5,055 -2,048 -2,336 31.37%
NP 31,953 20,893 16,448 23,234 19,020 9,868 6,277 31.14%
-
NP to SH 31,953 20,893 16,448 23,234 19,020 9,868 6,277 31.14%
-
Tax Rate 27.33% 26.06% 27.81% 25.89% 21.00% 17.19% 27.12% -
Total Cost 59,129 34,935 37,664 63,954 35,180 21,327 32,852 10.28%
-
Net Worth 199,025 89,712 156,270 145,107 131,426 119,084 114,229 9.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,379 4,037 5,388 5,407 4,673 3,750 3,839 5.77%
Div Payout % 16.83% 19.32% 32.76% 23.28% 24.57% 38.01% 61.17% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 199,025 89,712 156,270 145,107 131,426 119,084 114,229 9.69%
NOSH 179,302 89,712 89,810 90,128 92,553 93,767 95,991 10.96%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 35.08% 37.42% 30.40% 26.65% 35.09% 31.63% 16.04% -
ROE 16.05% 23.29% 10.53% 16.01% 14.47% 8.29% 5.50% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 50.80 62.23 60.25 96.74 58.56 33.27 40.76 3.73%
EPS 17.82 23.29 18.31 25.78 20.55 10.52 6.54 18.17%
DPS 3.00 4.50 6.00 6.00 5.05 4.00 4.00 -4.67%
NAPS 1.11 1.00 1.74 1.61 1.42 1.27 1.19 -1.15%
Adjusted Per Share Value based on latest NOSH - 90,128
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 47.51 29.12 28.22 45.48 28.27 16.27 20.41 15.11%
EPS 16.67 10.90 8.58 12.12 9.92 5.15 3.27 31.17%
DPS 2.81 2.11 2.81 2.82 2.44 1.96 2.00 5.82%
NAPS 1.0381 0.4679 0.8151 0.7569 0.6855 0.6211 0.5958 9.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.995 1.50 1.15 1.03 1.00 0.75 0.75 -
P/RPS 1.96 2.41 1.91 1.06 1.71 2.25 1.84 1.05%
P/EPS 5.58 6.44 6.28 4.00 4.87 7.13 11.47 -11.31%
EY 17.91 15.53 15.93 25.03 20.55 14.03 8.72 12.73%
DY 3.02 3.00 5.22 5.83 5.05 5.33 5.33 -9.02%
P/NAPS 0.90 1.50 0.66 0.64 0.70 0.59 0.63 6.12%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 21/02/14 28/02/13 21/02/12 21/02/11 23/02/10 19/02/09 -
Price 0.98 1.79 1.13 1.33 1.09 0.75 0.66 -
P/RPS 1.93 2.88 1.88 1.37 1.86 2.25 1.62 2.95%
P/EPS 5.50 7.69 6.17 5.16 5.30 7.13 10.09 -9.61%
EY 18.18 13.01 16.21 19.38 18.85 14.03 9.91 10.63%
DY 3.06 2.51 5.31 4.51 4.63 5.33 6.06 -10.75%
P/NAPS 0.88 1.79 0.65 0.83 0.77 0.59 0.55 8.14%

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