[KEN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 61.31%
YoY- -84.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 29,124 28,100 20,842 17,254 14,652 12,164 51,608 -31.78%
PBT 10,112 9,396 3,960 3,234 2,094 2,088 20,752 -38.15%
Tax -2,634 -2,656 -824 -944 -674 -920 -5,639 -39.88%
NP 7,478 6,740 3,136 2,290 1,420 1,168 15,113 -37.52%
-
NP to SH 7,478 6,740 3,162 2,290 1,420 1,168 15,113 -37.52%
-
Tax Rate 26.05% 28.27% 20.81% 29.19% 32.19% 44.06% 27.17% -
Total Cost 21,646 21,360 17,706 14,964 13,232 10,996 36,495 -29.47%
-
Net Worth 351,500 349,707 347,913 346,120 344,327 344,327 344,327 1.38%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 351,500 349,707 347,913 346,120 344,327 344,327 344,327 1.38%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.68% 23.99% 15.05% 13.28% 9.69% 9.60% 29.28% -
ROE 2.13% 1.93% 0.91% 0.66% 0.41% 0.34% 4.39% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.24 15.67 11.62 9.62 8.17 6.78 28.78 -31.78%
EPS 4.16 3.76 1.75 1.28 0.80 0.64 8.43 -37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.95 1.94 1.93 1.92 1.92 1.92 1.38%
Adjusted Per Share Value based on latest NOSH - 191,720
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.19 14.66 10.87 9.00 7.64 6.34 26.92 -31.78%
EPS 3.90 3.52 1.65 1.19 0.74 0.61 7.88 -37.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8334 1.8241 1.8147 1.8053 1.796 1.796 1.796 1.38%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.45 0.475 0.535 0.41 0.505 0.56 0.58 -
P/RPS 2.77 3.03 4.60 4.26 6.18 8.26 2.02 23.50%
P/EPS 10.79 12.64 30.34 32.10 63.78 85.98 6.88 35.09%
EY 9.27 7.91 3.30 3.12 1.57 1.16 14.53 -25.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.28 0.21 0.26 0.29 0.30 -16.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 27/02/23 22/11/22 24/08/22 25/05/22 24/02/22 -
Price 0.56 0.45 0.535 0.445 0.445 0.57 0.56 -
P/RPS 3.45 2.87 4.60 4.63 5.45 8.40 1.95 46.43%
P/EPS 13.43 11.97 30.34 34.84 56.20 87.52 6.65 59.97%
EY 7.45 8.35 3.30 2.87 1.78 1.14 15.05 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.28 0.23 0.23 0.30 0.29 0.00%

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