[KEN] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 37.59%
YoY- 349.19%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 19,444 37,308 33,556 29,124 28,100 20,842 17,254 8.28%
PBT 6,632 14,068 13,833 10,112 9,396 3,960 3,234 61.34%
Tax -680 -3,161 -3,544 -2,634 -2,656 -824 -944 -19.62%
NP 5,952 10,907 10,289 7,478 6,740 3,136 2,290 88.92%
-
NP to SH 5,952 10,934 10,289 7,478 6,740 3,162 2,290 88.92%
-
Tax Rate 10.25% 22.47% 25.62% 26.05% 28.27% 20.81% 29.19% -
Total Cost 13,492 26,401 23,266 21,646 21,360 17,706 14,964 -6.66%
-
Net Worth 360,467 358,674 355,087 351,500 349,707 347,913 346,120 2.74%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 360,467 358,674 355,087 351,500 349,707 347,913 346,120 2.74%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 30.61% 29.24% 30.66% 25.68% 23.99% 15.05% 13.28% -
ROE 1.65% 3.05% 2.90% 2.13% 1.93% 0.91% 0.66% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.84 20.80 18.71 16.24 15.67 11.62 9.62 8.27%
EPS 3.32 6.08 5.73 4.16 3.76 1.75 1.28 88.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 2.00 1.98 1.96 1.95 1.94 1.93 2.74%
Adjusted Per Share Value based on latest NOSH - 191,720
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.14 19.46 17.50 15.19 14.66 10.87 9.00 8.26%
EPS 3.10 5.70 5.37 3.90 3.52 1.65 1.19 89.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8802 1.8708 1.8521 1.8334 1.8241 1.8147 1.8053 2.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.65 0.645 0.61 0.45 0.475 0.535 0.41 -
P/RPS 6.00 3.10 3.26 2.77 3.03 4.60 4.26 25.62%
P/EPS 19.58 10.58 10.63 10.79 12.64 30.34 32.10 -28.05%
EY 5.11 9.45 9.41 9.27 7.91 3.30 3.12 38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.23 0.24 0.28 0.21 32.38%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 22/02/24 28/11/23 23/08/23 25/05/23 27/02/23 22/11/22 -
Price 0.61 0.635 0.575 0.56 0.45 0.535 0.445 -
P/RPS 5.63 3.05 3.07 3.45 2.87 4.60 4.63 13.91%
P/EPS 18.38 10.42 10.02 13.43 11.97 30.34 34.84 -34.68%
EY 5.44 9.60 9.98 7.45 8.35 3.30 2.87 53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.29 0.29 0.23 0.28 0.23 19.35%

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