[KEN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	87,325	75,865	58,134	76,288	54,148	63,508	95,226	-1.43%
YoY %	15.11%	30.50%	-23.80%	40.89%	-14.74%	-33.31%	-	-
Horiz. %	91.70%	79.67%	61.05%	80.11%	56.86%	66.69%	100.00%	-
PBT	53,217	31,013	22,937	35,981	25,925	22,177	27,917	11.34%
YoY %	71.60%	35.21%	-36.25%	38.79%	16.90%	-20.56%	-	-
Horiz. %	190.63%	111.09%	82.16%	128.89%	92.86%	79.44%	100.00%	-
Tax	-12,349	-9,025	-6,190	-11,881	-5,946	-5,300	-6,265	11.96%
YoY %	-36.83%	-45.80%	47.90%	-99.82%	-12.19%	15.40%	-	-
Horiz. %	197.11%	144.05%	98.80%	189.64%	94.91%	84.60%	100.00%	-
NP	40,868	21,988	16,746	24,100	19,978	16,877	21,652	11.15%
YoY %	85.87%	31.30%	-30.51%	20.63%	18.37%	-22.05%	-	-
Horiz. %	188.75%	101.55%	77.34%	111.31%	92.27%	77.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,868	21,988	16,746	24,100	19,978	16,877	21,652	11.15%
YoY %	85.87%	31.30%	-30.51%	20.63%	18.37%	-22.05%	-	-
Horiz. %	188.75%	101.55%	77.34%	111.31%	92.27%	77.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.20%	29.10%	26.99%	33.02%	22.94%	23.90%	22.44%	-
YoY %	-20.27%	7.82%	-18.26%	43.94%	-4.02%	6.51%	-	-
Horiz. %	103.39%	129.68%	120.28%	147.15%	102.23%	106.51%	100.00%	-
Total Cost	46,457	53,877	41,388	52,188	34,169	46,630	73,574	-7.37%
YoY %	-13.77%	30.18%	-20.69%	52.73%	-26.72%	-36.62%	-	-
Horiz. %	63.14%	73.23%	56.25%	70.93%	46.44%	63.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,768	242,113	204,548	184,878	165,891	152,722	140,573	12.14%
YoY %	15.55%	18.36%	10.64%	11.45%	8.62%	8.64%	-	-
Horiz. %	199.02%	172.23%	145.51%	131.52%	118.01%	108.64%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	279,768	242,113	204,548	184,878	165,891	152,722	140,573	12.14%
YoY %	15.55%	18.36%	10.64%	11.45%	8.62%	8.64%	-	-
Horiz. %	199.02%	172.23%	145.51%	131.52%	118.01%	108.64%	100.00%	-
NOSH	191,720	179,343	179,428	179,493	89,670	89,836	91,281	13.15%
YoY %	6.90%	-0.05%	-0.04%	100.17%	-0.18%	-1.58%	-	-
Horiz. %	210.03%	196.47%	196.57%	196.64%	98.24%	98.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	46.80%	28.98%	28.81%	31.59%	36.90%	26.58%	22.74%	-
YoY %	61.49%	0.59%	-8.80%	-14.39%	38.83%	16.89%	-	-
Horiz. %	205.80%	127.44%	126.69%	138.92%	162.27%	116.89%	100.00%	-
ROE	14.61%	9.08%	8.19%	13.04%	12.04%	11.05%	15.40%	-
YoY %	60.90%	10.87%	-37.19%	8.31%	8.96%	-28.25%	-	-
Horiz. %	94.87%	58.96%	53.18%	84.68%	78.18%	71.75%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	48.69	42.30	32.40	42.50	60.39	70.69	104.32	-11.91%
YoY %	15.11%	30.56%	-23.76%	-29.62%	-14.57%	-32.24%	-	-
Horiz. %	46.67%	40.55%	31.06%	40.74%	57.89%	67.76%	100.00%	-
EPS	22.79	12.27	9.33	13.43	22.28	18.79	23.72	-0.66%
YoY %	85.74%	31.51%	-30.53%	-39.72%	18.57%	-20.78%	-	-
Horiz. %	96.08%	51.73%	39.33%	56.62%	93.93%	79.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.56	1.35	1.14	1.03	1.85	1.70	1.54	0.21%
YoY %	15.56%	18.42%	10.68%	-44.32%	8.82%	10.39%	-	-
Horiz. %	101.30%	87.66%	74.03%	66.88%	120.13%	110.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 179,735
RPS	45.55	39.57	30.32	39.79	28.24	33.13	49.67	-1.43%
YoY %	15.11%	30.51%	-23.80%	40.90%	-14.76%	-33.30%	-	-
Horiz. %	91.71%	79.67%	61.04%	80.11%	56.86%	66.70%	100.00%	-
EPS	21.32	11.47	8.73	12.57	10.42	8.80	11.29	11.16%
YoY %	85.88%	31.39%	-30.55%	20.63%	18.41%	-22.05%	-	-
Horiz. %	188.84%	101.59%	77.33%	111.34%	92.29%	77.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4593	1.2628	1.0669	0.9643	0.8653	0.7966	0.7332	12.14%
YoY %	15.56%	18.36%	10.64%	11.44%	8.62%	8.65%	-	-
Horiz. %	199.03%	172.23%	145.51%	131.52%	118.02%	108.65%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.94	0.90	1.02	1.10	1.55	1.18	0.96	-
P/RPS	1.93	2.13	3.15	2.59	2.57	1.67	0.92	13.13%
YoY %	-9.39%	-32.38%	21.62%	0.78%	53.89%	81.52%	-	-
Horiz. %	209.78%	231.52%	342.39%	281.52%	279.35%	181.52%	100.00%	-
P/EPS	4.12	7.34	10.93	8.19	6.96	6.28	4.05	0.28%
YoY %	-43.87%	-32.85%	33.46%	17.67%	10.83%	55.06%	-	-
Horiz. %	101.73%	181.23%	269.88%	202.22%	171.85%	155.06%	100.00%	-
EY	24.24	13.62	9.15	12.21	14.37	15.92	24.71	-0.31%
YoY %	77.97%	48.85%	-25.06%	-15.03%	-9.74%	-35.57%	-	-
Horiz. %	98.10%	55.12%	37.03%	49.41%	58.15%	64.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.67	0.89	1.07	0.84	0.69	0.62	-0.54%
YoY %	-10.45%	-24.72%	-16.82%	27.38%	21.74%	11.29%	-	-
Horiz. %	96.77%	108.06%	143.55%	172.58%	135.48%	111.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	22/11/16	23/11/15	14/11/14	13/11/13	29/11/12	23/11/11	-
Price	0.92	0.85	1.01	1.01	1.52	1.21	1.05	-
P/RPS	1.89	2.01	3.12	2.38	2.52	1.71	1.01	10.99%
YoY %	-5.97%	-35.58%	31.09%	-5.56%	47.37%	69.31%	-	-
Horiz. %	187.13%	199.01%	308.91%	235.64%	249.50%	169.31%	100.00%	-
P/EPS	4.04	6.93	10.82	7.52	6.82	6.44	4.43	-1.52%
YoY %	-41.70%	-35.95%	43.88%	10.26%	5.90%	45.37%	-	-
Horiz. %	91.20%	156.43%	244.24%	169.75%	153.95%	145.37%	100.00%	-
EY	24.77	14.42	9.24	13.29	14.66	15.53	22.59	1.54%
YoY %	71.78%	56.06%	-30.47%	-9.35%	-5.60%	-31.25%	-	-
Horiz. %	109.65%	63.83%	40.90%	58.83%	64.90%	68.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.63	0.89	0.98	0.82	0.71	0.68	-2.33%
YoY %	-6.35%	-29.21%	-9.18%	19.51%	15.49%	4.41%	-	-
Horiz. %	86.76%	92.65%	130.88%	144.12%	120.59%	104.41%	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