[KEN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.11%
YoY- -42.8%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 31,329 30,359 55,045 75,915 65,784 61,421 66,178 -11.71%
PBT 11,955 7,888 12,104 9,693 8,163 11,520 9,491 3.91%
Tax -2,111 -2,054 -3,165 -5,991 -3,577 -3,211 -2,613 -3.49%
NP 9,844 5,834 8,939 3,702 4,586 8,309 6,878 6.15%
-
NP to SH 9,844 5,834 8,939 3,702 6,472 8,309 6,878 6.15%
-
Tax Rate 17.66% 26.04% 26.15% 61.81% 43.82% 27.87% 27.53% -
Total Cost 21,485 24,525 46,106 72,213 61,198 53,112 59,300 -15.56%
-
Net Worth 120,224 114,440 113,745 103,499 102,754 96,892 90,317 4.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,750 3,839 5,755 4,505 4,530 3,011 3,007 3.74%
Div Payout % 38.10% 65.82% 64.39% 121.71% 69.99% 36.24% 43.72% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 120,224 114,440 113,745 103,499 102,754 96,892 90,317 4.88%
NOSH 93,925 96,168 95,584 89,999 90,135 60,181 60,211 7.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 31.42% 19.22% 16.24% 4.88% 6.97% 13.53% 10.39% -
ROE 8.19% 5.10% 7.86% 3.58% 6.30% 8.58% 7.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.36 31.57 57.59 84.35 72.98 102.06 109.91 -18.01%
EPS 10.48 6.07 9.35 4.11 7.18 13.81 11.42 -1.42%
DPS 4.00 4.00 6.02 5.00 5.03 5.00 5.00 -3.64%
NAPS 1.28 1.19 1.19 1.15 1.14 1.61 1.50 -2.60%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.34 15.84 28.71 39.60 34.31 32.04 34.52 -11.71%
EPS 5.13 3.04 4.66 1.93 3.38 4.33 3.59 6.12%
DPS 1.96 2.00 3.00 2.35 2.36 1.57 1.57 3.76%
NAPS 0.6271 0.5969 0.5933 0.5398 0.536 0.5054 0.4711 4.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.69 0.72 0.66 0.62 0.90 1.23 -
P/RPS 2.43 2.19 1.25 0.78 0.85 0.88 1.12 13.77%
P/EPS 7.73 11.37 7.70 16.05 8.63 6.52 10.77 -5.37%
EY 12.94 8.79 12.99 6.23 11.58 15.34 9.29 5.67%
DY 4.94 5.80 8.36 7.58 8.11 5.56 4.07 3.27%
P/NAPS 0.63 0.58 0.61 0.57 0.54 0.56 0.82 -4.29%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/04/10 27/04/09 26/05/08 21/05/07 25/04/06 20/04/05 22/04/04 -
Price 0.85 0.75 0.88 0.76 0.71 0.91 1.24 -
P/RPS 2.55 2.38 1.53 0.90 0.97 0.89 1.13 14.52%
P/EPS 8.11 12.36 9.41 18.48 9.89 6.59 10.86 -4.74%
EY 12.33 8.09 10.63 5.41 10.11 15.17 9.21 4.98%
DY 4.71 5.33 6.84 6.58 7.08 5.49 4.03 2.63%
P/NAPS 0.66 0.63 0.74 0.66 0.62 0.57 0.83 -3.74%

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