[KEN] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 121.38%
YoY- 301.82%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 29,209 23,965 35,601 45,190 8,315 17,356 22,027 4.81%
PBT 13,857 9,951 11,890 14,608 3,791 2,992 4,110 22.44%
Tax -3,259 -2,512 -3,051 -3,373 -995 -805 -1,091 19.99%
NP 10,598 7,439 8,839 11,235 2,796 2,187 3,019 23.26%
-
NP to SH 10,598 7,439 8,839 11,235 2,796 2,187 3,019 23.26%
-
Tax Rate 23.52% 25.24% 25.66% 23.09% 26.25% 26.91% 26.55% -
Total Cost 18,611 16,526 26,762 33,955 5,519 15,169 19,008 -0.35%
-
Net Worth 177,529 158,830 149,113 137,123 117,824 109,823 111,175 8.10%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 177,529 158,830 149,113 137,123 117,824 109,823 111,175 8.10%
NOSH 179,323 89,734 89,827 91,415 93,511 94,675 95,841 11.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 36.28% 31.04% 24.83% 24.86% 33.63% 12.60% 13.71% -
ROE 5.97% 4.68% 5.93% 8.19% 2.37% 1.99% 2.72% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.29 26.71 39.63 49.43 8.89 18.33 22.98 -5.57%
EPS 5.91 8.29 9.84 12.29 2.99 2.31 3.15 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.77 1.66 1.50 1.26 1.16 1.16 -2.60%
Adjusted Per Share Value based on latest NOSH - 91,394
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.24 12.50 18.57 23.57 4.34 9.05 11.49 4.81%
EPS 5.53 3.88 4.61 5.86 1.46 1.14 1.57 23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.926 0.8284 0.7778 0.7152 0.6146 0.5728 0.5799 8.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.00 1.38 1.13 1.06 0.88 0.75 0.77 -
P/RPS 6.14 5.17 2.85 2.14 9.90 4.09 3.35 10.62%
P/EPS 16.92 16.65 11.48 8.62 29.43 32.47 24.44 -5.94%
EY 5.91 6.01 8.71 11.59 3.40 3.08 4.09 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.78 0.68 0.71 0.70 0.65 0.66 7.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/07/14 01/08/13 30/08/12 03/08/11 26/07/10 27/07/09 15/08/08 -
Price 1.00 1.53 1.24 1.08 0.80 0.75 0.79 -
P/RPS 6.14 5.73 3.13 2.18 9.00 4.09 3.44 10.13%
P/EPS 16.92 18.46 12.60 8.79 26.76 32.47 25.08 -6.34%
EY 5.91 5.42 7.94 11.38 3.74 3.08 3.99 6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 0.75 0.72 0.63 0.65 0.68 6.81%

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