[KEN] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	34,457	47,217	75,999	73,176	55,891	67,927	42,528	-3.44%
YoY %	-27.02%	-37.87%	3.86%	30.93%	-17.72%	59.72%	-	-
Horiz. %	81.02%	111.03%	178.70%	172.07%	131.42%	159.72%	100.00%	-
PBT	7,495	10,846	10,148	8,575	10,338	10,711	9,357	-3.62%
YoY %	-30.90%	6.88%	18.34%	-17.05%	-3.48%	14.47%	-	-
Horiz. %	80.10%	115.91%	108.45%	91.64%	110.48%	114.47%	100.00%	-
Tax	-2,050	-2,342	-5,780	-4,474	-2,922	-2,664	-3,113	-6.71%
YoY %	12.47%	59.48%	-29.19%	-53.11%	-9.68%	14.42%	-	-
Horiz. %	65.85%	75.23%	185.67%	143.72%	93.86%	85.58%	100.00%	-
NP	5,445	8,504	4,368	4,101	7,416	8,047	6,244	-2.25%
YoY %	-35.97%	94.69%	6.51%	-44.70%	-7.84%	28.88%	-	-
Horiz. %	87.20%	136.19%	69.96%	65.68%	118.77%	128.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,445	8,504	4,368	5,987	7,416	8,047	6,244	-2.25%
YoY %	-35.97%	94.69%	-27.04%	-19.27%	-7.84%	28.88%	-	-
Horiz. %	87.20%	136.19%	69.96%	95.88%	118.77%	128.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.35%	21.59%	56.96%	52.17%	28.26%	24.87%	33.27%	-
YoY %	26.68%	-62.10%	9.18%	84.61%	13.63%	-25.25%	-	-
Horiz. %	82.21%	64.89%	171.21%	156.81%	84.94%	74.75%	100.00%	-
Total Cost	29,012	38,713	71,631	69,075	48,475	59,880	36,284	-3.65%
YoY %	-25.06%	-45.95%	3.70%	42.50%	-19.05%	65.03%	-	-
Horiz. %	79.96%	106.69%	197.42%	190.37%	133.60%	165.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,209	111,460	105,406	100,953	96,976	93,207	82,984	4.67%
YoY %	-2.02%	5.74%	4.41%	4.10%	4.04%	12.32%	-	-
Horiz. %	131.60%	134.32%	127.02%	121.65%	116.86%	112.32%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,839	5,755	4,505	4,530	3,011	3,007	1,998	11.48%
YoY %	-33.29%	27.75%	-0.55%	50.45%	0.13%	50.50%	-	-
Horiz. %	192.14%	288.04%	225.48%	226.73%	150.70%	150.50%	100.00%	-
Div Payout %	70.52%	67.69%	103.15%	75.66%	40.60%	37.37%	32.01%	-
YoY %	4.18%	-34.38%	36.33%	86.35%	8.64%	16.74%	-	-
Horiz. %	220.31%	211.47%	322.24%	236.36%	126.84%	116.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	109,209	111,460	105,406	100,953	96,976	93,207	82,984	4.67%
YoY %	-2.02%	5.74%	4.41%	4.10%	4.04%	12.32%	-	-
Horiz. %	131.60%	134.32%	127.02%	121.65%	116.86%	112.32%	100.00%	-
NOSH	94,146	96,086	90,090	90,136	60,234	60,133	59,274	8.00%
YoY %	-2.02%	6.66%	-0.05%	49.64%	0.17%	1.45%	-	-
Horiz. %	158.83%	162.10%	151.99%	152.07%	101.62%	101.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	15.80%	18.01%	5.75%	5.60%	13.27%	11.85%	14.68%	-
YoY %	-12.27%	213.22%	2.68%	-57.80%	11.98%	-19.28%	-	-
Horiz. %	107.63%	122.68%	39.17%	38.15%	90.40%	80.72%	100.00%	-
ROE	4.99%	7.63%	4.14%	5.93%	7.65%	8.63%	7.52%	-
YoY %	-34.60%	84.30%	-30.19%	-22.48%	-11.36%	14.76%	-	-
Horiz. %	66.36%	101.46%	55.05%	78.86%	101.73%	114.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	36.60	49.14	84.36	81.18	92.79	112.96	71.75	-10.60%
YoY %	-25.52%	-41.75%	3.92%	-12.51%	-17.86%	57.44%	-	-
Horiz. %	51.01%	68.49%	117.57%	113.14%	129.32%	157.44%	100.00%	-
EPS	5.78	8.85	4.85	6.64	12.31	13.38	10.53	-9.50%
YoY %	-34.69%	82.47%	-26.96%	-46.06%	-8.00%	27.07%	-	-
Horiz. %	54.89%	84.05%	46.06%	63.06%	116.90%	127.07%	100.00%	-
DPS	4.08	6.00	5.00	5.00	5.00	5.00	3.37	3.23%
YoY %	-32.00%	20.00%	0.00%	0.00%	0.00%	48.37%	-	-
Horiz. %	121.07%	178.04%	148.37%	148.37%	148.37%	148.37%	100.00%	-
NAPS	1.16	1.16	1.17	1.12	1.61	1.55	1.40	-3.08%
YoY %	0.00%	-0.85%	4.46%	-30.43%	3.87%	10.71%	-	-
Horiz. %	82.86%	82.86%	83.57%	80.00%	115.00%	110.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,136
RPS	17.97	24.63	39.64	38.17	29.15	35.43	22.18	-3.44%
YoY %	-27.04%	-37.87%	3.85%	30.94%	-17.73%	59.74%	-	-
Horiz. %	81.02%	111.05%	178.72%	172.09%	131.42%	159.74%	100.00%	-
EPS	2.84	4.44	2.28	3.12	3.87	4.20	3.26	-2.27%
YoY %	-36.04%	94.74%	-26.92%	-19.38%	-7.86%	28.83%	-	-
Horiz. %	87.12%	136.20%	69.94%	95.71%	118.71%	128.83%	100.00%	-
DPS	2.00	3.00	2.35	2.36	1.57	1.57	1.04	11.50%
YoY %	-33.33%	27.66%	-0.42%	50.32%	0.00%	50.96%	-	-
Horiz. %	192.31%	288.46%	225.96%	226.92%	150.96%	150.96%	100.00%	-
NAPS	0.5696	0.5814	0.5498	0.5266	0.5058	0.4862	0.4328	4.67%
YoY %	-2.03%	5.75%	4.41%	4.11%	4.03%	12.34%	-	-
Horiz. %	131.61%	134.33%	127.03%	121.67%	116.87%	112.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.75	0.77	0.89	0.65	0.66	1.05	1.10	-
P/RPS	2.05	1.57	1.06	0.80	0.71	0.93	1.53	4.99%
YoY %	30.57%	48.11%	32.50%	12.68%	-23.66%	-39.22%	-	-
Horiz. %	133.99%	102.61%	69.28%	52.29%	46.41%	60.78%	100.00%	-
P/EPS	12.97	8.70	18.36	9.79	5.36	7.85	10.44	3.67%
YoY %	49.08%	-52.61%	87.54%	82.65%	-31.72%	-24.81%	-	-
Horiz. %	124.23%	83.33%	175.86%	93.77%	51.34%	75.19%	100.00%	-
EY	7.71	11.49	5.45	10.22	18.65	12.74	9.58	-3.55%
YoY %	-32.90%	110.83%	-46.67%	-45.20%	46.39%	32.99%	-	-
Horiz. %	80.48%	119.94%	56.89%	106.68%	194.68%	132.99%	100.00%	-
DY	5.44	7.79	5.62	7.69	7.58	4.76	3.07	9.99%
YoY %	-30.17%	38.61%	-26.92%	1.45%	59.24%	55.05%	-	-
Horiz. %	177.20%	253.75%	183.06%	250.49%	246.91%	155.05%	100.00%	-
P/NAPS	0.65	0.66	0.76	0.58	0.41	0.68	0.79	-3.19%
YoY %	-1.52%	-13.16%	31.03%	41.46%	-39.71%	-13.92%	-	-
Horiz. %	82.28%	83.54%	96.20%	73.42%	51.90%	86.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/07/09	15/08/08	29/08/07	26/07/06	27/07/05	27/07/04	22/08/03	-
Price	0.75	0.79	1.01	0.56	0.63	1.10	1.27	-
P/RPS	2.05	1.61	1.20	0.69	0.68	0.97	1.77	2.47%
YoY %	27.33%	34.17%	73.91%	1.47%	-29.90%	-45.20%	-	-
Horiz. %	115.82%	90.96%	67.80%	38.98%	38.42%	54.80%	100.00%	-
P/EPS	12.97	8.93	20.83	8.43	5.12	8.22	12.06	1.21%
YoY %	45.24%	-57.13%	147.09%	64.65%	-37.71%	-31.84%	-	-
Horiz. %	107.55%	74.05%	172.72%	69.90%	42.45%	68.16%	100.00%	-
EY	7.71	11.20	4.80	11.86	19.54	12.17	8.29	-1.20%
YoY %	-31.16%	133.33%	-59.53%	-39.30%	60.56%	46.80%	-	-
Horiz. %	93.00%	135.10%	57.90%	143.06%	235.71%	146.80%	100.00%	-
DY	5.44	7.59	4.95	8.93	7.94	4.55	2.65	12.72%
YoY %	-28.33%	53.33%	-44.57%	12.47%	74.51%	71.70%	-	-
Horiz. %	205.28%	286.42%	186.79%	336.98%	299.62%	171.70%	100.00%	-
P/NAPS	0.65	0.68	0.86	0.50	0.39	0.71	0.91	-5.44%
YoY %	-4.41%	-20.93%	72.00%	28.21%	-45.07%	-21.98%	-	-
Horiz. %	71.43%	74.73%	94.51%	54.95%	42.86%	78.02%	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