[KEN] YoY TTM 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- -16.31%
YoY- -29.21%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,265 91,082 55,828 54,112 87,188 54,200 31,195 15.54%
PBT 31,911 43,971 28,255 22,784 31,351 24,075 11,916 17.83%
Tax -8,592 -12,018 -7,362 -6,336 -8,117 -5,055 -2,048 26.98%
NP 23,319 31,953 20,893 16,448 23,234 19,020 9,868 15.40%
-
NP to SH 25,474 31,953 20,893 16,448 23,234 19,020 9,868 17.11%
-
Tax Rate 26.92% 27.33% 26.06% 27.81% 25.89% 21.00% 17.19% -
Total Cost 50,946 59,129 34,935 37,664 63,954 35,180 21,327 15.61%
-
Net Worth 179,312 199,025 89,712 156,270 145,107 131,426 119,084 7.05%
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 % 21.12% 16.83% 19.32% 32.76% 23.28% 24.57% 38.01% -
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 179,312 199,025 89,712 156,270 145,107 131,426 119,084 7.05%
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 31.40% 35.08% 37.42% 30.40% 26.65% 35.09% 31.63% -
ROE 14.21% 16.05% 23.29% 10.53% 16.01% 14.47% 8.29% -
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 41.42 50.80 62.23 60.25 96.74 58.56 33.27 3.71%
EPS 14.21 17.82 23.29 18.31 25.78 20.55 10.52 5.13%
DPS 3.00 3.00 4.50 6.00 6.00 5.05 4.00 -4.67%
NAPS 1.00 1.11 1.00 1.74 1.61 1.42 1.27 -3.90%
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 38.74 47.51 29.12 28.22 45.48 28.27 16.27 15.54%
EPS 13.29 16.67 10.90 8.58 12.12 9.92 5.15 17.10%
DPS 2.81 2.81 2.11 2.81 2.82 2.44 1.96 6.18%
NAPS 0.9353 1.0381 0.4679 0.8151 0.7569 0.6855 0.6211 7.05%
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 2.44 1.96 2.41 1.91 1.06 1.71 2.25 1.35%
P/EPS 7.11 5.58 6.44 6.28 4.00 4.87 7.13 -0.04%
EY 14.07 17.91 15.53 15.93 25.03 20.55 14.03 0.04%
DY 2.97 3.02 3.00 5.22 5.83 5.05 5.33 -9.28%
P/NAPS 1.01 0.90 1.50 0.66 0.64 0.70 0.59 9.36%
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 2.37 1.93 2.88 1.88 1.37 1.86 2.25 0.86%
P/EPS 6.90 5.50 7.69 6.17 5.16 5.30 7.13 -0.54%
EY 14.50 18.18 13.01 16.21 19.38 18.85 14.03 0.55%
DY 3.06 3.06 2.51 5.31 4.51 4.63 5.33 -8.83%
P/NAPS 0.98 0.88 1.79 0.65 0.83 0.77 0.59 8.82%

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