[KEN] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 21.58%
YoY- -92.88%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 28,100 20,842 17,254 14,652 12,164 51,608 53,169 -34.65%
PBT 9,396 3,960 3,234 2,094 2,088 20,752 19,780 -39.14%
Tax -2,656 -824 -944 -674 -920 -5,639 -4,945 -33.94%
NP 6,740 3,136 2,290 1,420 1,168 15,113 14,834 -40.92%
-
NP to SH 6,740 3,162 2,290 1,420 1,168 15,113 14,834 -40.92%
-
Tax Rate 28.27% 20.81% 29.19% 32.19% 44.06% 27.17% 25.00% -
Total Cost 21,360 17,706 14,964 13,232 10,996 36,495 38,334 -32.31%
-
Net Worth 349,707 347,913 346,120 344,327 344,327 344,327 340,740 1.74%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 349,707 347,913 346,120 344,327 344,327 344,327 340,740 1.74%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 23.99% 15.05% 13.28% 9.69% 9.60% 29.28% 27.90% -
ROE 1.93% 0.91% 0.66% 0.41% 0.34% 4.39% 4.35% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.67 11.62 9.62 8.17 6.78 28.78 29.65 -34.65%
EPS 3.76 1.75 1.28 0.80 0.64 8.43 8.27 -40.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.94 1.93 1.92 1.92 1.92 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.66 10.87 9.00 7.64 6.34 26.92 27.73 -34.64%
EPS 3.52 1.65 1.19 0.74 0.61 7.88 7.74 -40.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8241 1.8147 1.8053 1.796 1.796 1.796 1.7773 1.74%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.475 0.535 0.41 0.505 0.56 0.58 0.61 -
P/RPS 3.03 4.60 4.26 6.18 8.26 2.02 2.06 29.36%
P/EPS 12.64 30.34 32.10 63.78 85.98 6.88 7.37 43.32%
EY 7.91 3.30 3.12 1.57 1.16 14.53 13.56 -30.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.21 0.26 0.29 0.30 0.32 -17.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 22/11/22 24/08/22 25/05/22 24/02/22 23/11/21 -
Price 0.45 0.535 0.445 0.445 0.57 0.56 0.605 -
P/RPS 2.87 4.60 4.63 5.45 8.40 1.95 2.04 25.58%
P/EPS 11.97 30.34 34.84 56.20 87.52 6.65 7.31 38.96%
EY 8.35 3.30 2.87 1.78 1.14 15.05 13.67 -28.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.23 0.23 0.30 0.29 0.32 -19.77%

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