[KEN] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	25,635	5,058	14,231	10,133	17,961	17,877	10,485	16.05%
YoY %	406.82%	-64.46%	40.44%	-43.58%	0.47%	70.50%	-	-
Horiz. %	244.49%	48.24%	135.73%	96.64%	171.30%	170.50%	100.00%	-
PBT	7,848	2,411	1,650	2,043	3,301	2,846	2,434	21.53%
YoY %	225.51%	46.12%	-19.24%	-38.11%	15.99%	16.93%	-	-
Horiz. %	322.43%	99.06%	67.79%	83.94%	135.62%	116.93%	100.00%	-
Tax	-1,688	-620	-492	-496	-1,319	-1,530	-633	17.75%
YoY %	-172.26%	-26.02%	0.81%	62.40%	13.79%	-141.71%	-	-
Horiz. %	266.67%	97.95%	77.73%	78.36%	208.37%	241.71%	100.00%	-
NP	6,160	1,791	1,158	1,547	1,982	1,316	1,801	22.73%
YoY %	243.94%	54.66%	-25.15%	-21.95%	50.61%	-26.93%	-	-
Horiz. %	342.03%	99.44%	64.30%	85.90%	110.05%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,160	1,791	1,158	1,547	1,982	1,316	1,801	22.73%
YoY %	243.94%	54.66%	-25.15%	-21.95%	50.61%	-26.93%	-	-
Horiz. %	342.03%	99.44%	64.30%	85.90%	110.05%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	25.72%	29.82%	24.28%	39.96%	53.76%	26.01%	-
YoY %	-16.37%	-13.75%	22.82%	-39.24%	-25.67%	106.69%	-	-
Horiz. %	82.70%	98.89%	114.65%	93.35%	153.63%	206.69%	100.00%	-
Total Cost	19,475	3,267	13,073	8,586	15,979	16,561	8,684	14.40%
YoY %	496.11%	-75.01%	52.26%	-46.27%	-3.51%	90.71%	-	-
Horiz. %	224.26%	37.62%	150.54%	98.87%	184.01%	190.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,091	117,534	109,209	111,460	105,406	100,953	96,976	5.93%
YoY %	16.64%	7.62%	-2.02%	5.74%	4.41%	4.10%	-	-
Horiz. %	141.37%	121.20%	112.61%	114.94%	108.69%	104.10%	100.00%	-

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

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	137,091	117,534	109,209	111,460	105,406	100,953	96,976	5.93%
YoY %	16.64%	7.62%	-2.02%	5.74%	4.41%	4.10%	-	-
Horiz. %	141.37%	121.20%	112.61%	114.94%	108.69%	104.10%	100.00%	-
NOSH	91,394	93,281	94,146	96,086	90,090	90,136	60,234	7.19%
YoY %	-2.02%	-0.92%	-2.02%	6.66%	-0.05%	49.64%	-	-
Horiz. %	151.73%	154.86%	156.30%	159.52%	149.57%	149.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	24.03%	35.41%	8.14%	15.27%	11.04%	7.36%	17.18%	-
YoY %	-32.14%	335.01%	-46.69%	38.32%	50.00%	-57.16%	-	-
Horiz. %	139.87%	206.11%	47.38%	88.88%	64.26%	42.84%	100.00%	-
ROE	4.49%	1.52%	1.06%	1.39%	1.88%	1.30%	1.86%	-
YoY %	195.39%	43.40%	-23.74%	-26.06%	44.62%	-30.11%	-	-
Horiz. %	241.40%	81.72%	56.99%	74.73%	101.08%	69.89%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	28.05	5.42	15.12	10.55	19.94	19.83	17.41	8.26%
YoY %	417.53%	-64.15%	43.32%	-47.09%	0.55%	13.90%	-	-
Horiz. %	161.11%	31.13%	86.85%	60.60%	114.53%	113.90%	100.00%	-
EPS	6.74	1.92	1.23	1.61	2.20	1.46	2.99	14.49%
YoY %	251.04%	56.10%	-23.60%	-26.82%	50.68%	-51.17%	-	-
Horiz. %	225.42%	64.21%	41.14%	53.85%	73.58%	48.83%	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	1.50	1.26	1.16	1.16	1.17	1.12	1.61	-1.17%
YoY %	19.05%	8.62%	0.00%	-0.85%	4.46%	-30.43%	-	-
Horiz. %	93.17%	78.26%	72.05%	72.05%	72.67%	69.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 96,086
RPS	13.37	2.64	7.42	5.29	9.37	9.32	5.47	16.05%
YoY %	406.44%	-64.42%	40.26%	-43.54%	0.54%	70.38%	-	-
Horiz. %	244.42%	48.26%	135.65%	96.71%	171.30%	170.38%	100.00%	-
EPS	3.21	0.93	0.60	0.81	1.03	0.69	0.94	22.70%
YoY %	245.16%	55.00%	-25.93%	-21.36%	49.28%	-26.60%	-	-
Horiz. %	341.49%	98.94%	63.83%	86.17%	109.57%	73.40%	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	0.7151	0.6131	0.5696	0.5814	0.5498	0.5266	0.5058	5.93%
YoY %	16.64%	7.64%	-2.03%	5.75%	4.41%	4.11%	-	-
Horiz. %	141.38%	121.21%	112.61%	114.95%	108.70%	104.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.06	0.88	0.75	0.77	0.89	0.65	0.66	-
P/RPS	3.78	16.23	4.96	7.30	4.46	3.28	3.79	-0.04%
YoY %	-76.71%	227.22%	-32.05%	63.68%	35.98%	-13.46%	-	-
Horiz. %	99.74%	428.23%	130.87%	192.61%	117.68%	86.54%	100.00%	-
P/EPS	15.73	45.83	60.98	47.83	40.45	44.52	22.07	-5.48%
YoY %	-65.68%	-24.84%	27.49%	18.24%	-9.14%	101.72%	-	-
Horiz. %	71.27%	207.66%	276.30%	216.72%	183.28%	201.72%	100.00%	-
EY	6.36	2.18	1.64	2.09	2.47	2.25	4.53	5.81%
YoY %	191.74%	32.93%	-21.53%	-15.38%	9.78%	-50.33%	-	-
Horiz. %	140.40%	48.12%	36.20%	46.14%	54.53%	49.67%	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	0.71	0.70	0.65	0.66	0.76	0.58	0.41	9.57%
YoY %	1.43%	7.69%	-1.52%	-13.16%	31.03%	41.46%	-	-
Horiz. %	173.17%	170.73%	158.54%	160.98%	185.37%	141.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	03/08/11	26/07/10	27/07/09	15/08/08	29/08/07	26/07/06	27/07/05	-
Price	1.08	0.80	0.75	0.79	1.01	0.56	0.63	-
P/RPS	3.85	14.75	4.96	7.49	5.07	2.82	3.62	1.03%
YoY %	-73.90%	197.38%	-33.78%	47.73%	79.79%	-22.10%	-	-
Horiz. %	106.35%	407.46%	137.02%	206.91%	140.06%	77.90%	100.00%	-
P/EPS	16.02	41.67	60.98	49.07	45.91	38.36	21.07	-4.46%
YoY %	-61.56%	-31.67%	24.27%	6.88%	19.68%	82.06%	-	-
Horiz. %	76.03%	197.77%	289.42%	232.89%	217.89%	182.06%	100.00%	-
EY	6.24	2.40	1.64	2.04	2.18	2.61	4.75	4.65%
YoY %	160.00%	46.34%	-19.61%	-6.42%	-16.48%	-45.05%	-	-
Horiz. %	131.37%	50.53%	34.53%	42.95%	45.89%	54.95%	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	0.72	0.63	0.65	0.68	0.86	0.50	0.39	10.75%
YoY %	14.29%	-3.08%	-4.41%	-20.93%	72.00%	28.21%	-	-
Horiz. %	184.62%	161.54%	166.67%	174.36%	220.51%	128.21%	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