[KEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KEN] KEN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.14%
YoY- -21.78%
Quarter Report
Latest QR
Upcoming QR
KEN's Result
KEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 76,555 90,804 59,677 53,098 79,219 70,497 31,329 16.04%
PBT 32,237 43,691 28,789 23,311 28,749 29,454 11,955 17.96%
Tax -8,965 -11,615 -7,451 -6,675 -7,482 -6,364 -2,111 27.22%
NP 23,272 32,076 21,338 16,636 21,267 23,090 9,844 15.40%
-
NP to SH 25,427 32,076 21,338 16,636 21,267 23,090 9,844 17.11%
-
Tax Rate 27.81% 26.58% 25.88% 28.63% 26.03% 21.61% 17.66% -
Total Cost 53,283 58,728 38,339 36,462 57,952 47,407 21,485 16.32%
-
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,379 5,379 4,037 5,388 5,407 4,673 3,750 6.19%
Div Payout % 21.16% 16.77% 18.92% 32.39% 25.43% 20.24% 38.10% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 234,754 203,084 174,938 158,530 147,363 135,333 120,224 11.78%
NOSH 179,201 179,720 89,712 89,565 89,855 91,441 93,925 11.35%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 30.40% 35.32% 35.76% 31.33% 26.85% 32.75% 31.42% -
ROE 10.83% 15.79% 12.20% 10.49% 14.43% 17.06% 8.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.72 50.53 66.52 59.28 88.16 77.10 33.36 4.20%
EPS 14.19 17.85 23.78 18.57 23.67 25.25 10.48 5.17%
DPS 3.00 3.00 4.50 6.00 6.00 5.11 4.00 -4.67%
NAPS 1.31 1.13 1.95 1.77 1.64 1.48 1.28 0.38%
Adjusted Per Share Value based on latest NOSH - 89,565
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.93 47.36 31.13 27.70 41.32 36.77 16.34 16.04%
EPS 13.26 16.73 11.13 8.68 11.09 12.04 5.13 17.13%
DPS 2.81 2.81 2.11 2.81 2.82 2.44 1.96 6.18%
NAPS 1.2245 1.0593 0.9125 0.8269 0.7686 0.7059 0.6271 11.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.08 2.03 1.28 1.28 1.16 0.81 -
P/RPS 2.32 2.14 3.05 2.16 1.45 1.50 2.43 -0.76%
P/EPS 6.98 6.05 8.53 6.89 5.41 4.59 7.73 -1.68%
EY 14.33 16.53 11.72 14.51 18.49 21.77 12.94 1.71%
DY 3.03 2.78 2.22 4.69 4.69 4.41 4.94 -7.81%
P/NAPS 0.76 0.96 1.04 0.72 0.78 0.78 0.63 3.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 12/05/15 07/05/14 23/05/13 02/05/12 18/04/11 26/04/10 -
Price 0.96 1.22 2.11 1.43 1.28 1.20 0.85 -
P/RPS 2.25 2.41 3.17 2.41 1.45 1.56 2.55 -2.06%
P/EPS 6.77 6.84 8.87 7.70 5.41 4.75 8.11 -2.96%
EY 14.78 14.63 11.27 12.99 18.49 21.04 12.33 3.06%
DY 3.13 2.46 2.13 4.20 4.69 4.26 4.71 -6.57%
P/NAPS 0.73 1.08 1.08 0.81 0.78 0.81 0.66 1.69%

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