[KEN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.61%
YoY- -30.1%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,586 19,555 3,258 3,124 11,894 17,050 16,612 -5.82%
PBT 4,158 6,760 1,381 1,342 2,067 1,805 2,059 12.41%
Tax -1,050 -1,685 -376 -313 -595 -842 -931 2.02%
NP 3,108 5,075 1,005 1,029 1,472 963 1,128 18.38%
-
NP to SH 3,108 5,075 1,005 1,029 1,472 963 1,334 15.12%
-
Tax Rate 25.25% 24.93% 27.23% 23.32% 28.79% 46.65% 45.22% -
Total Cost 8,478 14,480 2,253 2,095 10,422 16,087 15,484 -9.54%
-
Net Worth 147,363 135,333 120,224 114,440 113,745 103,499 102,754 6.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 147,363 135,333 120,224 114,440 113,745 103,499 102,754 6.18%
NOSH 89,855 91,441 93,925 96,168 95,584 89,999 90,135 -0.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.83% 25.95% 30.85% 32.94% 12.38% 5.65% 6.79% -
ROE 2.11% 3.75% 0.84% 0.90% 1.29% 0.93% 1.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.89 21.39 3.47 3.25 12.44 18.94 18.43 -5.77%
EPS 3.46 5.55 1.07 1.07 1.54 1.07 1.48 15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.48 1.28 1.19 1.19 1.15 1.14 6.24%
Adjusted Per Share Value based on latest NOSH - 96,168
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.04 10.20 1.70 1.63 6.20 8.89 8.66 -5.82%
EPS 1.62 2.65 0.52 0.54 0.77 0.50 0.70 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7686 0.7059 0.6271 0.5969 0.5933 0.5398 0.536 6.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.28 1.16 0.81 0.69 0.72 0.66 0.62 -
P/RPS 9.93 5.42 23.35 21.24 5.79 3.48 3.36 19.77%
P/EPS 37.01 20.90 75.70 64.49 46.75 61.68 41.89 -2.04%
EY 2.70 4.78 1.32 1.55 2.14 1.62 2.39 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.63 0.58 0.61 0.57 0.54 6.31%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/05/12 18/04/11 26/04/10 27/04/09 26/05/08 21/05/07 25/04/06 -
Price 1.28 1.20 0.85 0.75 0.88 0.76 0.71 -
P/RPS 9.93 5.61 24.50 23.09 7.07 4.01 3.85 17.08%
P/EPS 37.01 21.62 79.44 70.09 57.14 71.03 47.97 -4.22%
EY 2.70 4.62 1.26 1.43 1.75 1.41 2.08 4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.66 0.63 0.74 0.66 0.62 3.89%

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