[KEN] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 14.48%
YoY- 72.96%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,524 14,651 64,282 104,562 92,815 74,265 91,082 -15.33%
PBT 9,949 2,879 35,917 62,867 36,944 31,911 43,971 -21.92%
Tax -1,287 -636 -11,856 -14,913 -9,219 -8,592 -12,018 -31.06%
NP 8,662 2,243 24,061 47,954 27,725 23,319 31,953 -19.53%
-
NP to SH 8,662 2,242 24,060 47,954 27,725 25,474 31,953 -19.53%
-
Tax Rate 12.94% 22.09% 33.01% 23.72% 24.95% 26.92% 27.33% -
Total Cost 24,862 12,408 40,221 56,608 65,090 50,946 59,129 -13.43%
-
Net Worth 329,980 319,219 319,219 297,701 254,874 179,312 199,025 8.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,690 4,483 4,487 5,379 5,379 -
Div Payout % - - 11.18% 9.35% 16.18% 21.12% 16.83% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 329,980 319,219 319,219 297,701 254,874 179,312 199,025 8.78%
NOSH 191,720 191,720 191,720 191,720 179,488 179,312 179,302 1.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 25.84% 15.31% 37.43% 45.86% 29.87% 31.40% 35.08% -
ROE 2.63% 0.70% 7.54% 16.11% 10.88% 14.21% 16.05% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.69 8.17 35.84 58.30 51.71 41.42 50.80 -15.33%
EPS 4.83 1.25 13.42 26.74 15.45 14.21 17.82 -19.53%
DPS 0.00 0.00 1.50 2.50 2.50 3.00 3.00 -
NAPS 1.84 1.78 1.78 1.66 1.42 1.00 1.11 8.78%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.49 7.64 33.53 54.54 48.41 38.74 47.51 -15.32%
EPS 4.52 1.17 12.55 25.01 14.46 13.29 16.67 -19.53%
DPS 0.00 0.00 1.40 2.34 2.34 2.81 2.81 -
NAPS 1.7212 1.665 1.665 1.5528 1.3294 0.9353 1.0381 8.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.585 0.63 0.92 0.85 1.01 0.995 -
P/RPS 3.21 7.16 1.76 1.58 1.64 2.44 1.96 8.56%
P/EPS 12.42 46.79 4.70 3.44 5.50 7.11 5.58 14.25%
EY 8.05 2.14 21.30 29.06 18.17 14.07 17.91 -12.46%
DY 0.00 0.00 2.38 2.72 2.94 2.97 3.02 -
P/NAPS 0.33 0.33 0.35 0.55 0.60 1.01 0.90 -15.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 25/02/15 -
Price 0.54 0.53 0.68 0.92 0.92 0.98 0.98 -
P/RPS 2.89 6.49 1.90 1.58 1.78 2.37 1.93 6.95%
P/EPS 11.18 42.39 5.07 3.44 5.96 6.90 5.50 12.53%
EY 8.94 2.36 19.73 29.06 16.79 14.50 18.18 -11.14%
DY 0.00 0.00 2.21 2.72 2.72 3.06 3.06 -
P/NAPS 0.29 0.30 0.38 0.55 0.65 0.98 0.88 -16.87%

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