[KEN] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -45.35%
YoY- -49.83%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 51,608 33,524 14,651 64,282 104,562 92,815 74,265 -5.88%
PBT 20,753 9,949 2,879 35,917 62,867 36,944 31,911 -6.91%
Tax -5,639 -1,287 -636 -11,856 -14,913 -9,219 -8,592 -6.77%
NP 15,114 8,662 2,243 24,061 47,954 27,725 23,319 -6.96%
-
NP to SH 15,114 8,662 2,242 24,060 47,954 27,725 25,474 -8.32%
-
Tax Rate 27.17% 12.94% 22.09% 33.01% 23.72% 24.95% 26.92% -
Total Cost 36,494 24,862 12,408 40,221 56,608 65,090 50,946 -5.40%
-
Net Worth 344,327 329,980 319,219 319,219 297,701 254,874 179,312 11.47%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 2,690 4,483 4,487 5,379 -
Div Payout % - - - 11.18% 9.35% 16.18% 21.12% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 344,327 329,980 319,219 319,219 297,701 254,874 179,312 11.47%
NOSH 191,720 191,720 191,720 191,720 191,720 179,488 179,312 1.12%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 29.29% 25.84% 15.31% 37.43% 45.86% 29.87% 31.40% -
ROE 4.39% 2.63% 0.70% 7.54% 16.11% 10.88% 14.21% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.78 18.69 8.17 35.84 58.30 51.71 41.42 -5.88%
EPS 8.43 4.83 1.25 13.42 26.74 15.45 14.21 -8.32%
DPS 0.00 0.00 0.00 1.50 2.50 2.50 3.00 -
NAPS 1.92 1.84 1.78 1.78 1.66 1.42 1.00 11.47%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.92 17.49 7.64 33.53 54.54 48.41 38.74 -5.88%
EPS 7.88 4.52 1.17 12.55 25.01 14.46 13.29 -8.33%
DPS 0.00 0.00 0.00 1.40 2.34 2.34 2.81 -
NAPS 1.796 1.7212 1.665 1.665 1.5528 1.3294 0.9353 11.47%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.58 0.60 0.585 0.63 0.92 0.85 1.01 -
P/RPS 2.02 3.21 7.16 1.76 1.58 1.64 2.44 -3.09%
P/EPS 6.88 12.42 46.79 4.70 3.44 5.50 7.11 -0.54%
EY 14.53 8.05 2.14 21.30 29.06 18.17 14.07 0.53%
DY 0.00 0.00 0.00 2.38 2.72 2.94 2.97 -
P/NAPS 0.30 0.33 0.33 0.35 0.55 0.60 1.01 -18.30%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/02/21 27/02/20 22/02/19 27/02/18 22/02/17 26/02/16 -
Price 0.56 0.54 0.53 0.68 0.92 0.92 0.98 -
P/RPS 1.95 2.89 6.49 1.90 1.58 1.78 2.37 -3.19%
P/EPS 6.64 11.18 42.39 5.07 3.44 5.96 6.90 -0.63%
EY 15.05 8.94 2.36 19.73 29.06 16.79 14.50 0.62%
DY 0.00 0.00 0.00 2.21 2.72 2.72 3.06 -
P/NAPS 0.29 0.29 0.30 0.38 0.55 0.65 0.98 -18.35%

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