[KEN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 41.69%
YoY- 245.79%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 37,308 25,167 14,562 7,025 20,842 12,941 7,326 195.12%
PBT 14,068 10,375 5,056 2,349 3,960 2,426 1,047 462.51%
Tax -3,161 -2,658 -1,317 -664 -824 -708 -337 342.95%
NP 10,907 7,717 3,739 1,685 3,136 1,718 710 514.89%
-
NP to SH 10,934 7,717 3,739 1,685 3,162 1,718 710 515.91%
-
Tax Rate 22.47% 25.62% 26.05% 28.27% 20.81% 29.18% 32.19% -
Total Cost 26,401 17,450 10,823 5,340 17,706 11,223 6,616 150.95%
-
Net Worth 358,674 355,087 351,500 349,707 347,913 346,120 344,327 2.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 358,674 355,087 351,500 349,707 347,913 346,120 344,327 2.75%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 29.24% 30.66% 25.68% 23.99% 15.05% 13.28% 9.69% -
ROE 3.05% 2.17% 1.06% 0.48% 0.91% 0.50% 0.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 20.80 14.03 8.12 3.92 11.62 7.22 4.09 194.85%
EPS 6.08 4.30 2.08 0.94 1.75 0.96 0.40 510.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.98 1.96 1.95 1.94 1.93 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 191,720
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.46 13.13 7.60 3.66 10.87 6.75 3.82 195.18%
EPS 5.70 4.03 1.95 0.88 1.65 0.90 0.37 516.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8708 1.8521 1.8334 1.8241 1.8147 1.8053 1.796 2.74%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.645 0.61 0.45 0.475 0.535 0.41 0.505 -
P/RPS 3.10 4.35 5.54 12.13 4.60 5.68 12.36 -60.12%
P/EPS 10.58 14.18 21.58 50.55 30.34 42.80 127.56 -80.89%
EY 9.45 7.05 4.63 1.98 3.30 2.34 0.78 425.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.23 0.24 0.28 0.21 0.26 14.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 28/11/23 23/08/23 25/05/23 27/02/23 22/11/22 24/08/22 -
Price 0.635 0.575 0.56 0.45 0.535 0.445 0.445 -
P/RPS 3.05 4.10 6.90 11.49 4.60 6.17 10.89 -57.09%
P/EPS 10.42 13.36 26.86 47.89 30.34 46.45 112.40 -79.42%
EY 9.60 7.48 3.72 2.09 3.30 2.15 0.89 386.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.29 0.23 0.28 0.23 0.23 24.55%

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