[KEN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 125.7%
YoY- -15.84%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 33,063 28,361 29,209 23,965 35,601 45,190 8,315 25.84%
PBT 10,911 9,980 13,857 9,951 11,890 14,608 3,791 19.24%
Tax -2,934 -2,170 -3,259 -2,512 -3,051 -3,373 -995 19.72%
NP 7,977 7,810 10,598 7,439 8,839 11,235 2,796 19.07%
-
NP to SH 7,977 7,810 10,598 7,439 8,839 11,235 2,796 19.07%
-
Tax Rate 26.89% 21.74% 23.52% 25.24% 25.66% 23.09% 26.25% -
Total Cost 25,086 20,551 18,611 16,526 26,762 33,955 5,519 28.67%
-
Net Worth 234,828 201,085 177,529 158,830 149,113 137,123 117,824 12.16%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 234,828 201,085 177,529 158,830 149,113 137,123 117,824 12.16%
NOSH 179,258 179,540 179,323 89,734 89,827 91,415 93,511 11.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 24.13% 27.54% 36.28% 31.04% 24.83% 24.86% 33.63% -
ROE 3.40% 3.88% 5.97% 4.68% 5.93% 8.19% 2.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.44 15.80 16.29 26.71 39.63 49.43 8.89 12.91%
EPS 4.45 4.35 5.91 8.29 9.84 12.29 2.99 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.12 0.99 1.77 1.66 1.50 1.26 0.65%
Adjusted Per Share Value based on latest NOSH - 89,675
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.25 14.79 15.24 12.50 18.57 23.57 4.34 25.83%
EPS 4.16 4.07 5.53 3.88 4.61 5.86 1.46 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2249 1.0488 0.926 0.8284 0.7778 0.7152 0.6146 12.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.94 1.17 1.00 1.38 1.13 1.06 0.88 -
P/RPS 5.10 7.41 6.14 5.17 2.85 2.14 9.90 -10.45%
P/EPS 21.12 26.90 16.92 16.65 11.48 8.62 29.43 -5.37%
EY 4.73 3.72 5.91 6.01 8.71 11.59 3.40 5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 1.01 0.78 0.68 0.71 0.70 0.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 11/08/15 22/07/14 01/08/13 30/08/12 03/08/11 26/07/10 -
Price 0.94 0.98 1.00 1.53 1.24 1.08 0.80 -
P/RPS 5.10 6.20 6.14 5.73 3.13 2.18 9.00 -9.02%
P/EPS 21.12 22.53 16.92 18.46 12.60 8.79 26.76 -3.86%
EY 4.73 4.44 5.91 5.42 7.94 11.38 3.74 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 1.01 0.86 0.75 0.72 0.63 2.24%

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