[KEN] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -39.22%
YoY- 45.11%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 33,524 28,576 13,010 12,844 14,652 12,310 12,044 97.26%
PBT 9,948 11,297 3,222 1,948 2,880 1,937 2,582 144.76%
Tax -1,288 -2,149 -706 -584 -636 -513 -1,476 -8.64%
NP 8,660 9,148 2,516 1,364 2,244 1,424 1,106 291.86%
-
NP to SH 8,660 9,148 2,516 1,364 2,244 1,424 1,104 292.33%
-
Tax Rate 12.95% 19.02% 21.91% 29.98% 22.08% 26.48% 57.16% -
Total Cost 24,864 19,428 10,494 11,480 12,408 10,886 10,938 72.45%
-
Net Worth 329,980 326,393 321,013 321,013 319,219 319,219 321,013 1.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 329,980 326,393 321,013 321,013 319,219 319,219 321,013 1.84%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 25.83% 32.01% 19.34% 10.62% 15.32% 11.57% 9.18% -
ROE 2.62% 2.80% 0.78% 0.42% 0.70% 0.45% 0.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.69 15.93 7.25 7.16 8.17 6.86 6.72 97.15%
EPS 4.83 5.11 1.40 0.76 1.25 0.80 0.62 290.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.79 1.79 1.78 1.78 1.79 1.84%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.49 14.91 6.79 6.70 7.64 6.42 6.28 97.33%
EPS 4.52 4.77 1.31 0.71 1.17 0.74 0.58 290.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7212 1.7024 1.6744 1.6744 1.665 1.665 1.6744 1.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.60 0.445 0.50 0.39 0.585 0.64 0.56 -
P/RPS 3.21 2.79 6.89 5.45 7.16 9.32 8.34 -46.93%
P/EPS 12.43 8.72 35.64 51.28 46.75 80.60 90.97 -73.31%
EY 8.05 11.46 2.81 1.95 2.14 1.24 1.10 274.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.28 0.22 0.33 0.36 0.31 4.23%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 25/11/20 25/08/20 10/06/20 27/02/20 18/11/19 27/08/19 -
Price 0.54 0.49 0.465 0.42 0.53 0.55 0.64 -
P/RPS 2.89 3.08 6.41 5.86 6.49 8.01 9.53 -54.69%
P/EPS 11.18 9.61 33.14 55.22 42.36 69.27 103.96 -77.23%
EY 8.94 10.41 3.02 1.81 2.36 1.44 0.96 339.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.23 0.30 0.31 0.36 -13.36%

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