[KEN] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	55,045	75,915	65,784	61,421	66,178	40,630	100,686	-9.56%
YoY %	-27.49%	15.40%	7.10%	-7.19%	62.88%	-59.65%	-	-
Horiz. %	54.67%	75.40%	65.34%	61.00%	65.73%	40.35%	100.00%	-
PBT	12,104	9,693	8,163	11,520	9,491	11,731	18,775	-7.04%
YoY %	24.87%	18.74%	-29.14%	21.38%	-19.09%	-37.52%	-	-
Horiz. %	64.47%	51.63%	43.48%	61.36%	50.55%	62.48%	100.00%	-
Tax	-3,165	-5,991	-3,577	-3,211	-2,613	-3,702	-6,322	-10.88%
YoY %	47.17%	-67.49%	-11.40%	-22.89%	29.42%	41.44%	-	-
Horiz. %	50.06%	94.76%	56.58%	50.79%	41.33%	58.56%	100.00%	-
NP	8,939	3,702	4,586	8,309	6,878	8,029	12,453	-5.37%
YoY %	141.46%	-19.28%	-44.81%	20.81%	-14.34%	-35.53%	-	-
Horiz. %	71.78%	29.73%	36.83%	66.72%	55.23%	64.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,939	3,702	6,472	8,309	6,878	8,029	12,453	-5.37%
YoY %	141.46%	-42.80%	-22.11%	20.81%	-14.34%	-35.53%	-	-
Horiz. %	71.78%	29.73%	51.97%	66.72%	55.23%	64.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.15%	61.81%	43.82%	27.87%	27.53%	31.56%	33.67%	-
YoY %	-57.69%	41.05%	57.23%	1.24%	-12.77%	-6.27%	-	-
Horiz. %	77.67%	183.58%	130.15%	82.77%	81.76%	93.73%	100.00%	-
Total Cost	46,106	72,213	61,198	53,112	59,300	32,601	88,233	-10.24%
YoY %	-36.15%	18.00%	15.22%	-10.44%	81.90%	-63.05%	-	-
Horiz. %	52.25%	81.84%	69.36%	60.20%	67.21%	36.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,745	103,499	102,754	96,892	90,317	82,799	63,577	10.17%
YoY %	9.90%	0.73%	6.05%	7.28%	9.08%	30.23%	-	-
Horiz. %	178.91%	162.79%	161.62%	152.40%	142.06%	130.23%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	5,755	4,505	4,530	3,011	3,007	1,998	999	33.85%
YoY %	27.75%	-0.55%	50.45%	0.13%	50.50%	100.00%	-	-
Horiz. %	576.08%	450.95%	453.45%	301.40%	301.00%	200.00%	100.00%	-
Div Payout %	64.39%	121.71%	69.99%	36.24%	43.72%	24.89%	8.03%	-
YoY %	-47.10%	73.90%	93.13%	-17.11%	75.65%	209.96%	-	-
Horiz. %	801.87%	1,515.69%	871.61%	451.31%	544.46%	309.96%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	113,745	103,499	102,754	96,892	90,317	82,799	63,577	10.17%
YoY %	9.90%	0.73%	6.05%	7.28%	9.08%	30.23%	-	-
Horiz. %	178.91%	162.79%	161.62%	152.40%	142.06%	130.23%	100.00%	-
NOSH	95,584	89,999	90,135	60,181	60,211	59,999	19,992	29.76%
YoY %	6.21%	-0.15%	49.77%	-0.05%	0.35%	200.12%	-	-
Horiz. %	478.11%	450.18%	450.86%	301.03%	301.18%	300.12%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	16.24%	4.88%	6.97%	13.53%	10.39%	19.76%	12.37%	-
YoY %	232.79%	-29.99%	-48.48%	30.22%	-47.42%	59.74%	-	-
Horiz. %	131.29%	39.45%	56.35%	109.38%	83.99%	159.74%	100.00%	-
ROE	7.86%	3.58%	6.30%	8.58%	7.62%	9.70%	19.59%	-
YoY %	119.55%	-43.17%	-26.57%	12.60%	-21.44%	-50.48%	-	-
Horiz. %	40.12%	18.27%	32.16%	43.80%	38.90%	49.52%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	57.59	84.35	72.98	102.06	109.91	67.72	503.61	-30.30%
YoY %	-31.72%	15.58%	-28.49%	-7.14%	62.30%	-86.55%	-	-
Horiz. %	11.44%	16.75%	14.49%	20.27%	21.82%	13.45%	100.00%	-
EPS	9.35	4.11	7.18	13.81	11.42	13.38	62.29	-27.07%
YoY %	127.49%	-42.76%	-48.01%	20.93%	-14.65%	-78.52%	-	-
Horiz. %	15.01%	6.60%	11.53%	22.17%	18.33%	21.48%	100.00%	-
DPS	6.02	5.00	5.03	5.00	5.00	3.33	5.00	3.13%
YoY %	20.40%	-0.60%	0.60%	0.00%	50.15%	-33.40%	-	-
Horiz. %	120.40%	100.00%	100.60%	100.00%	100.00%	66.60%	100.00%	-
NAPS	1.19	1.15	1.14	1.61	1.50	1.38	3.18	-15.09%
YoY %	3.48%	0.88%	-29.19%	7.33%	8.70%	-56.60%	-	-
Horiz. %	37.42%	36.16%	35.85%	50.63%	47.17%	43.40%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,181
RPS	28.71	39.60	34.31	32.04	34.52	21.19	52.52	-9.56%
YoY %	-27.50%	15.42%	7.08%	-7.18%	62.91%	-59.65%	-	-
Horiz. %	54.66%	75.40%	65.33%	61.01%	65.73%	40.35%	100.00%	-
EPS	4.66	1.93	3.38	4.33	3.59	4.19	6.50	-5.39%
YoY %	141.45%	-42.90%	-21.94%	20.61%	-14.32%	-35.54%	-	-
Horiz. %	71.69%	29.69%	52.00%	66.62%	55.23%	64.46%	100.00%	-
DPS	3.00	2.35	2.36	1.57	1.57	1.04	0.52	33.88%
YoY %	27.66%	-0.42%	50.32%	0.00%	50.96%	100.00%	-	-
Horiz. %	576.92%	451.92%	453.85%	301.92%	301.92%	200.00%	100.00%	-
NAPS	0.5933	0.5398	0.536	0.5054	0.4711	0.4319	0.3316	10.17%
YoY %	9.91%	0.71%	6.05%	7.28%	9.08%	30.25%	-	-
Horiz. %	178.92%	162.79%	161.64%	152.41%	142.07%	130.25%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.72	0.66	0.62	0.90	1.23	0.89	1.77	-
P/RPS	1.25	0.78	0.85	0.88	1.12	1.31	0.35	23.61%
YoY %	60.26%	-8.24%	-3.41%	-21.43%	-14.50%	274.29%	-	-
Horiz. %	357.14%	222.86%	242.86%	251.43%	320.00%	374.29%	100.00%	-
P/EPS	7.70	16.05	8.63	6.52	10.77	6.65	2.84	18.06%
YoY %	-52.02%	85.98%	32.36%	-39.46%	61.95%	134.15%	-	-
Horiz. %	271.13%	565.14%	303.87%	229.58%	379.23%	234.15%	100.00%	-
EY	12.99	6.23	11.58	15.34	9.29	15.04	35.19	-15.29%
YoY %	108.51%	-46.20%	-24.51%	65.12%	-38.23%	-57.26%	-	-
Horiz. %	36.91%	17.70%	32.91%	43.59%	26.40%	42.74%	100.00%	-
DY	8.36	7.58	8.11	5.56	4.07	3.74	2.82	19.83%
YoY %	10.29%	-6.54%	45.86%	36.61%	8.82%	32.62%	-	-
Horiz. %	296.45%	268.79%	287.59%	197.16%	144.33%	132.62%	100.00%	-
P/NAPS	0.61	0.57	0.54	0.56	0.82	0.64	0.56	1.43%
YoY %	7.02%	5.56%	-3.57%	-31.71%	28.12%	14.29%	-	-
Horiz. %	108.93%	101.79%	96.43%	100.00%	146.43%	114.29%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	21/05/07	25/04/06	20/04/05	22/04/04	23/05/03	17/05/02	-
Price	0.88	0.76	0.71	0.91	1.24	0.90	2.06	-
P/RPS	1.53	0.90	0.97	0.89	1.13	1.33	0.41	24.51%
YoY %	70.00%	-7.22%	8.99%	-21.24%	-15.04%	224.39%	-	-
Horiz. %	373.17%	219.51%	236.59%	217.07%	275.61%	324.39%	100.00%	-
P/EPS	9.41	18.48	9.89	6.59	10.86	6.73	3.31	19.00%
YoY %	-49.08%	86.86%	50.08%	-39.32%	61.37%	103.32%	-	-
Horiz. %	284.29%	558.31%	298.79%	199.09%	328.10%	203.32%	100.00%	-
EY	10.63	5.41	10.11	15.17	9.21	14.87	30.24	-15.97%
YoY %	96.49%	-46.49%	-33.36%	64.71%	-38.06%	-50.83%	-	-
Horiz. %	35.15%	17.89%	33.43%	50.17%	30.46%	49.17%	100.00%	-
DY	6.84	6.58	7.08	5.49	4.03	3.70	2.43	18.80%
YoY %	3.95%	-7.06%	28.96%	36.23%	8.92%	52.26%	-	-
Horiz. %	281.48%	270.78%	291.36%	225.93%	165.84%	152.26%	100.00%	-
P/NAPS	0.74	0.66	0.62	0.57	0.83	0.65	0.65	2.18%
YoY %	12.12%	6.45%	8.77%	-31.33%	27.69%	0.00%	-	-
Horiz. %	113.85%	101.54%	95.38%	87.69%	127.69%	100.00%	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

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