[KEN] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[KEN] KEN HOLDINGS BHD

Announcement Date

22-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 6.61%

YoY- 16.25%

Quarter Report

KEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	14,913	59,475	98,679	90,021	76,555	90,804	59,677	-20.61%
YoY %	-74.93%	-39.73%	9.62%	17.59%	-15.69%	52.16%	-	-
Horiz. %	24.99%	99.66%	165.36%	150.85%	128.28%	152.16%	100.00%	-
PBT	3,011	33,211	58,519	39,088	32,237	43,691	28,789	-31.33%
YoY %	-90.93%	-43.25%	49.71%	21.25%	-26.22%	51.76%	-	-
Horiz. %	10.46%	115.36%	203.27%	135.77%	111.98%	151.76%	100.00%	-
Tax	-663	-11,101	-14,029	-9,529	-8,965	-11,615	-7,451	-33.15%
YoY %	94.03%	20.87%	-47.22%	-6.29%	22.82%	-55.89%	-	-
Horiz. %	8.90%	148.99%	188.28%	127.89%	120.32%	155.89%	100.00%	-
NP	2,348	22,110	44,490	29,559	23,272	32,076	21,338	-30.75%
YoY %	-89.38%	-50.30%	50.51%	27.02%	-27.45%	50.32%	-	-
Horiz. %	11.00%	103.62%	208.50%	138.53%	109.06%	150.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,348	22,108	44,490	29,559	25,427	32,076	21,338	-30.75%
YoY %	-89.38%	-50.31%	50.51%	16.25%	-20.73%	50.32%	-	-
Horiz. %	11.00%	103.61%	208.50%	138.53%	119.16%	150.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	33.43%	23.97%	24.38%	27.81%	26.58%	25.88%	-
YoY %	-34.13%	39.47%	-1.68%	-12.33%	4.63%	2.70%	-	-
Horiz. %	85.09%	129.17%	92.62%	94.20%	107.46%	102.70%	100.00%	-
Total Cost	12,565	37,365	54,189	60,462	53,283	58,728	38,339	-16.95%
YoY %	-66.37%	-31.05%	-10.38%	13.47%	-9.27%	53.18%	-	-
Horiz. %	32.77%	97.46%	141.34%	157.70%	138.98%	153.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,013	321,013	303,081	260,044	234,754	203,084	174,938	10.63%
YoY %	0.00%	5.92%	16.55%	10.77%	15.59%	16.09%	-	-
Horiz. %	183.50%	183.50%	173.25%	148.65%	134.19%	116.09%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	2,690	4,483	4,487	5,379	5,379	4,037	-
YoY %	-	-40.00%	-0.09%	-16.58%	0.00%	33.24%	-	-
Horiz. %	-	66.63%	111.05%	111.15%	133.24%	133.24%	100.00%	-
Div Payout %	-	12.17%	10.08%	15.18%	21.16%	16.77%	18.92%	-
YoY %	-	20.73%	-33.60%	-28.26%	26.18%	-11.36%	-	-
Horiz. %	-	64.32%	53.28%	80.23%	111.84%	88.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	321,013	321,013	303,081	260,044	234,754	203,084	174,938	10.63%
YoY %	0.00%	5.92%	16.55%	10.77%	15.59%	16.09%	-	-
Horiz. %	183.50%	183.50%	173.25%	148.65%	134.19%	116.09%	100.00%	-
NOSH	191,720	191,720	191,720	191,720	179,201	179,720	89,712	13.47%
YoY %	0.00%	0.00%	0.00%	6.99%	-0.29%	100.33%	-	-
Horiz. %	213.71%	213.71%	213.71%	213.71%	199.75%	200.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	15.74%	37.18%	45.09%	32.84%	30.40%	35.32%	35.76%	-
YoY %	-57.67%	-17.54%	37.30%	8.03%	-13.93%	-1.23%	-	-
Horiz. %	44.02%	103.97%	126.09%	91.83%	85.01%	98.77%	100.00%	-
ROE	0.73%	6.89%	14.68%	11.37%	10.83%	15.79%	12.20%	-
YoY %	-89.40%	-53.07%	29.11%	4.99%	-31.41%	29.43%	-	-
Horiz. %	5.98%	56.48%	120.33%	93.20%	88.77%	129.43%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	8.32	33.16	55.02	50.20	42.72	50.53	66.52	-29.25%
YoY %	-74.91%	-39.73%	9.60%	17.51%	-15.46%	-24.04%	-	-
Horiz. %	12.51%	49.85%	82.71%	75.47%	64.22%	75.96%	100.00%	-
EPS	1.31	12.33	24.81	16.48	14.19	17.85	23.78	-38.28%
YoY %	-89.38%	-50.30%	50.55%	16.14%	-20.50%	-24.94%	-	-
Horiz. %	5.51%	51.85%	104.33%	69.30%	59.67%	75.06%	100.00%	-
DPS	0.00	1.50	2.50	2.50	3.00	3.00	4.50	-
YoY %	0.00%	-40.00%	0.00%	-16.67%	0.00%	-33.33%	-	-
Horiz. %	0.00%	33.33%	55.56%	55.56%	66.67%	66.67%	100.00%	-
NAPS	1.79	1.79	1.69	1.45	1.31	1.13	1.95	-1.41%
YoY %	0.00%	5.92%	16.55%	10.69%	15.93%	-42.05%	-	-
Horiz. %	91.79%	91.79%	86.67%	74.36%	67.18%	57.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 191,720
RPS	7.78	31.02	51.47	46.95	39.93	47.36	31.13	-20.61%
YoY %	-74.92%	-39.73%	9.63%	17.58%	-15.69%	52.14%	-	-
Horiz. %	24.99%	99.65%	165.34%	150.82%	128.27%	152.14%	100.00%	-
EPS	1.22	11.53	23.21	15.42	13.26	16.73	11.13	-30.79%
YoY %	-89.42%	-50.32%	50.52%	16.29%	-20.74%	50.31%	-	-
Horiz. %	10.96%	103.59%	208.54%	138.54%	119.14%	150.31%	100.00%	-
DPS	0.00	1.40	2.34	2.34	2.81	2.81	2.11	-
YoY %	0.00%	-40.17%	0.00%	-16.73%	0.00%	33.18%	-	-
Horiz. %	0.00%	66.35%	110.90%	110.90%	133.18%	133.18%	100.00%	-
NAPS	1.6744	1.6744	1.5809	1.3564	1.2245	1.0593	0.9125	10.63%
YoY %	0.00%	5.91%	16.55%	10.77%	15.60%	16.09%	-	-
Horiz. %	183.50%	183.50%	173.25%	148.65%	134.19%	116.09%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.39	0.68	0.83	0.925	0.99	1.08	2.03	-
P/RPS	4.69	2.05	1.51	1.84	2.32	2.14	3.05	7.42%
YoY %	128.78%	35.76%	-17.93%	-20.69%	8.41%	-29.84%	-	-
Horiz. %	153.77%	67.21%	49.51%	60.33%	76.07%	70.16%	100.00%	-
P/EPS	29.79	5.52	3.35	5.61	6.98	6.05	8.53	23.15%
YoY %	439.67%	64.78%	-40.29%	-19.63%	15.37%	-29.07%	-	-
Horiz. %	349.24%	64.71%	39.27%	65.77%	81.83%	70.93%	100.00%	-
EY	3.36	18.13	29.89	17.82	14.33	16.53	11.72	-18.78%
YoY %	-81.47%	-39.34%	67.73%	24.35%	-13.31%	41.04%	-	-
Horiz. %	28.67%	154.69%	255.03%	152.05%	122.27%	141.04%	100.00%	-
DY	0.00	2.21	3.01	2.70	3.03	2.78	2.22	-
YoY %	0.00%	-26.58%	11.48%	-10.89%	8.99%	25.23%	-	-
Horiz. %	0.00%	99.55%	135.59%	121.62%	136.49%	125.23%	100.00%	-
P/NAPS	0.22	0.38	0.49	0.64	0.76	0.96	1.04	-22.79%
YoY %	-42.11%	-22.45%	-23.44%	-15.79%	-20.83%	-7.69%	-	-
Horiz. %	21.15%	36.54%	47.12%	61.54%	73.08%	92.31%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	10/06/20	29/05/19	16/05/18	22/05/17	24/05/16	12/05/15	07/05/14	-
Price	0.42	0.56	0.85	0.945	0.96	1.22	2.11	-
P/RPS	5.05	1.69	1.54	1.88	2.25	2.41	3.17	8.06%
YoY %	198.82%	9.74%	-18.09%	-16.44%	-6.64%	-23.97%	-	-
Horiz. %	159.31%	53.31%	48.58%	59.31%	70.98%	76.03%	100.00%	-
P/EPS	32.08	4.54	3.43	5.73	6.77	6.84	8.87	23.87%
YoY %	606.61%	32.36%	-40.14%	-15.36%	-1.02%	-22.89%	-	-
Horiz. %	361.67%	51.18%	38.67%	64.60%	76.32%	77.11%	100.00%	-
EY	3.12	22.01	29.19	17.44	14.78	14.63	11.27	-19.25%
YoY %	-85.82%	-24.60%	67.37%	18.00%	1.03%	29.81%	-	-
Horiz. %	27.68%	195.30%	259.01%	154.75%	131.14%	129.81%	100.00%	-
DY	0.00	2.68	2.94	2.65	3.13	2.46	2.13	-
YoY %	0.00%	-8.84%	10.94%	-15.34%	27.24%	15.49%	-	-
Horiz. %	0.00%	125.82%	138.03%	124.41%	146.95%	115.49%	100.00%	-
P/NAPS	0.23	0.31	0.50	0.65	0.73	1.08	1.08	-22.70%
YoY %	-25.81%	-38.00%	-23.08%	-10.96%	-32.41%	0.00%	-	-
Horiz. %	21.30%	28.70%	46.30%	60.19%	67.59%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos