[KEN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	71,420	28,581	25,958	26,728	46,768	56,943	39,811	10.22%
YoY %	149.89%	10.10%	-2.88%	-42.85%	-17.87%	43.03%	-	-
Horiz. %	179.40%	71.79%	65.20%	67.14%	117.48%	143.03%	100.00%	-
PBT	20,938	12,336	6,434	5,354	7,288	6,841	7,557	18.50%
YoY %	69.73%	91.73%	20.17%	-26.54%	6.53%	-9.47%	-	-
Horiz. %	277.07%	163.24%	85.14%	70.85%	96.44%	90.53%	100.00%	-
Tax	-4,699	-3,210	-1,293	-1,352	-2,868	-3,642	-2,001	15.28%
YoY %	-46.39%	-148.26%	4.36%	52.86%	21.25%	-82.01%	-	-
Horiz. %	234.83%	160.42%	64.62%	67.57%	143.33%	182.01%	100.00%	-
NP	16,239	9,126	5,141	4,002	4,420	3,199	5,556	19.56%
YoY %	77.94%	77.51%	28.46%	-9.46%	38.17%	-42.42%	-	-
Horiz. %	292.28%	164.25%	92.53%	72.03%	79.55%	57.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,239	9,126	5,141	4,002	4,420	3,405	5,556	19.56%
YoY %	77.94%	77.51%	28.46%	-9.46%	29.81%	-38.71%	-	-
Horiz. %	292.28%	164.25%	92.53%	72.03%	79.55%	61.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	26.02%	20.10%	25.25%	39.35%	53.24%	26.48%	-
YoY %	-13.76%	29.45%	-20.40%	-35.83%	-26.09%	101.06%	-	-
Horiz. %	84.74%	98.26%	75.91%	95.35%	148.60%	201.06%	100.00%	-
Total Cost	55,181	19,455	20,817	22,726	42,348	53,744	34,255	8.26%
YoY %	183.63%	-6.54%	-8.40%	-46.34%	-21.20%	56.89%	-	-
Horiz. %	161.09%	56.79%	60.77%	66.34%	123.63%	156.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,573	124,106	114,662	112,017	109,301	90,318	99,375	5.94%
YoY %	13.27%	8.24%	2.36%	2.48%	21.02%	-9.11%	-	-
Horiz. %	141.46%	124.89%	115.38%	112.72%	109.99%	90.89%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	140,573	124,106	114,662	112,017	109,301	90,318	99,375	5.94%
YoY %	13.27%	8.24%	2.36%	2.48%	21.02%	-9.11%	-	-
Horiz. %	141.46%	124.89%	115.38%	112.72%	109.99%	90.89%	100.00%	-
NOSH	91,281	93,312	93,985	95,741	95,878	90,318	90,341	0.17%
YoY %	-2.18%	-0.72%	-1.83%	-0.14%	6.16%	-0.03%	-	-
Horiz. %	101.04%	103.29%	104.03%	105.98%	106.13%	99.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	22.74%	31.93%	19.81%	14.97%	9.45%	5.62%	13.96%	-
YoY %	-28.78%	61.18%	32.33%	58.41%	68.15%	-59.74%	-	-
Horiz. %	162.89%	228.72%	141.91%	107.23%	67.69%	40.26%	100.00%	-
ROE	11.55%	7.35%	4.48%	3.57%	4.04%	3.77%	5.59%	-
YoY %	57.14%	64.06%	25.49%	-11.63%	7.16%	-32.56%	-	-
Horiz. %	206.62%	131.48%	80.14%	63.86%	72.27%	67.44%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	78.24	30.63	27.62	27.92	48.78	63.05	44.07	10.03%
YoY %	155.44%	10.90%	-1.07%	-42.76%	-22.63%	43.07%	-	-
Horiz. %	177.54%	69.50%	62.67%	63.35%	110.69%	143.07%	100.00%	-
EPS	17.79	9.78	5.47	4.18	4.61	3.55	6.15	19.35%
YoY %	81.90%	78.79%	30.86%	-9.33%	29.86%	-42.28%	-	-
Horiz. %	289.27%	159.02%	88.94%	67.97%	74.96%	57.72%	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	1.54	1.33	1.22	1.17	1.14	1.00	1.10	5.76%
YoY %	15.79%	9.02%	4.27%	2.63%	14.00%	-9.09%	-	-
Horiz. %	140.00%	120.91%	110.91%	106.36%	103.64%	90.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 95,436
RPS	37.25	14.91	13.54	13.94	24.39	29.70	20.77	10.22%
YoY %	149.83%	10.12%	-2.87%	-42.85%	-17.88%	42.99%	-	-
Horiz. %	179.35%	71.79%	65.19%	67.12%	117.43%	142.99%	100.00%	-
EPS	8.47	4.76	2.68	2.09	2.31	1.78	2.90	19.54%
YoY %	77.94%	77.61%	28.23%	-9.52%	29.78%	-38.62%	-	-
Horiz. %	292.07%	164.14%	92.41%	72.07%	79.66%	61.38%	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	0.7332	0.6473	0.5981	0.5843	0.5701	0.4711	0.5183	5.94%
YoY %	13.27%	8.23%	2.36%	2.49%	21.01%	-9.11%	-	-
Horiz. %	141.46%	124.89%	115.40%	112.73%	109.99%	90.89%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.96	0.82	0.75	0.69	1.05	0.60	0.63	-
P/RPS	1.23	2.68	2.72	2.47	2.15	0.95	1.43	-2.47%
YoY %	-54.10%	-1.47%	10.12%	14.88%	126.32%	-33.57%	-	-
Horiz. %	86.01%	187.41%	190.21%	172.73%	150.35%	66.43%	100.00%	-
P/EPS	5.40	8.38	13.71	16.51	22.78	15.92	10.24	-10.11%
YoY %	-35.56%	-38.88%	-16.96%	-27.52%	43.09%	55.47%	-	-
Horiz. %	52.73%	81.84%	133.89%	161.23%	222.46%	155.47%	100.00%	-
EY	18.53	11.93	7.29	6.06	4.39	6.28	9.76	11.27%
YoY %	55.32%	63.65%	20.30%	38.04%	-30.10%	-35.66%	-	-
Horiz. %	189.86%	122.23%	74.69%	62.09%	44.98%	64.34%	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	0.62	0.62	0.61	0.59	0.92	0.60	0.57	1.41%
YoY %	0.00%	1.64%	3.39%	-35.87%	53.33%	5.26%	-	-
Horiz. %	108.77%	108.77%	107.02%	103.51%	161.40%	105.26%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	22/11/10	19/11/09	20/11/08	25/10/07	19/10/06	15/12/05	-
Price	1.05	0.95	0.71	0.63	1.01	0.62	0.51	-
P/RPS	1.34	3.10	2.57	2.26	2.07	0.98	1.16	2.43%
YoY %	-56.77%	20.62%	13.72%	9.18%	111.22%	-15.52%	-	-
Horiz. %	115.52%	267.24%	221.55%	194.83%	178.45%	84.48%	100.00%	-
P/EPS	5.90	9.71	12.98	15.07	21.91	16.45	8.29	-5.50%
YoY %	-39.24%	-25.19%	-13.87%	-31.22%	33.19%	98.43%	-	-
Horiz. %	71.17%	117.13%	156.57%	181.79%	264.29%	198.43%	100.00%	-
EY	16.94	10.29	7.70	6.63	4.56	6.08	12.06	5.82%
YoY %	64.63%	33.64%	16.14%	45.39%	-25.00%	-49.59%	-	-
Horiz. %	140.46%	85.32%	63.85%	54.98%	37.81%	50.41%	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	0.68	0.71	0.58	0.54	0.89	0.62	0.46	6.72%
YoY %	-4.23%	22.41%	7.41%	-39.33%	43.55%	34.78%	-	-
Horiz. %	147.83%	154.35%	126.09%	117.39%	193.48%	134.78%	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