[KEN] YoY TTM Result on 30-Sep-1999 [#3]

Announcement Date
11-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 71,182 77,809 50,736 7,122 -2.34%
PBT 17,646 14,577 11,667 2,181 -2.13%
Tax -5,396 -5,708 -2,394 -4 -7.15%
NP 12,250 8,869 9,273 2,177 -1.76%
-
NP to SH 12,250 8,869 9,273 2,177 -1.76%
-
Tax Rate 30.58% 39.16% 20.52% 0.18% -
Total Cost 58,932 68,940 41,463 4,945 -2.52%
-
Net Worth 60,000 57,399 52,246 44,331 -0.31%
Dividend
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 999 9 16 - -100.00%
Div Payout % 8.16% 0.11% 0.17% - -
Equity
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 60,000 57,399 52,246 44,331 -0.31%
NOSH 20,000 19,999 19,941 19,790 -0.01%
Ratio Analysis
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.21% 11.40% 18.28% 30.57% -
ROE 20.42% 15.45% 17.75% 4.91% -
Per Share
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 355.91 389.05 254.43 35.99 -2.33%
EPS 61.25 44.35 46.50 11.00 -1.75%
DPS 5.00 0.05 0.08 0.00 -100.00%
NAPS 3.00 2.87 2.62 2.24 -0.30%
Adjusted Per Share Value based on latest NOSH - 19,790
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.13 40.58 26.46 3.71 -2.34%
EPS 6.39 4.63 4.84 1.14 -1.76%
DPS 0.52 0.01 0.01 0.00 -100.00%
NAPS 0.313 0.2994 0.2725 0.2312 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/02 28/09/01 29/09/00 - -
Price 1.52 1.00 1.64 0.00 -
P/RPS 0.43 0.26 0.64 0.00 -100.00%
P/EPS 2.48 2.26 3.53 0.00 -100.00%
EY 40.30 44.35 28.35 0.00 -100.00%
DY 3.29 0.05 0.05 0.00 -100.00%
P/NAPS 0.51 0.35 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/11/02 08/11/01 30/10/00 - -
Price 1.02 1.12 1.55 0.00 -
P/RPS 0.29 0.29 0.61 0.00 -100.00%
P/EPS 1.67 2.53 3.33 0.00 -100.00%
EY 60.05 39.59 30.00 0.00 -100.00%
DY 4.90 0.04 0.05 0.00 -100.00%
P/NAPS 0.34 0.39 0.59 0.00 -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

Post a Comment