[KEN] QoQ TTM Result on 31-Mar-2000 [#1]

Announcement Date
05-Jun-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 21.04%
YoY--%
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 53,760 50,736 43,367 28,306 16,633 7,122 0 -100.00%
PBT 12,435 11,667 10,905 6,636 5,026 2,181 0 -100.00%
Tax -3,599 -2,394 -1,497 -595 -35 -4 0 -100.00%
NP 8,836 9,273 9,408 6,041 4,991 2,177 0 -100.00%
-
NP to SH 8,836 9,273 9,408 6,041 4,991 2,177 0 -100.00%
-
Tax Rate 28.94% 20.52% 13.73% 8.97% 0.70% 0.18% - -
Total Cost 44,924 41,463 33,959 22,265 11,642 4,945 0 -100.00%
-
Net Worth 50,650 52,246 50,235 46,821 46,229 44,331 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 9 16 16 16 16 - - -100.00%
Div Payout % 0.11% 0.17% 0.17% 0.27% 0.32% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 50,650 52,246 50,235 46,821 46,229 44,331 0 -100.00%
NOSH 19,941 19,941 19,934 19,924 20,099 19,790 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 16.44% 18.28% 21.69% 21.34% 30.01% 30.57% 0.00% -
ROE 17.44% 17.75% 18.73% 12.90% 10.80% 4.91% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 269.59 254.43 217.54 142.07 82.75 35.99 0.00 -100.00%
EPS 44.31 46.50 47.19 30.32 24.83 11.00 0.00 -100.00%
DPS 0.05 0.08 0.08 0.08 0.08 0.00 0.00 -100.00%
NAPS 2.54 2.62 2.52 2.35 2.30 2.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,924
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 28.04 26.46 22.62 14.76 8.68 3.71 0.00 -100.00%
EPS 4.61 4.84 4.91 3.15 2.60 1.14 0.00 -100.00%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -100.00%
NAPS 0.2642 0.2725 0.262 0.2442 0.2411 0.2312 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.25 1.64 1.91 2.38 0.00 0.00 0.00 -
P/RPS 0.46 0.64 0.88 1.68 0.00 0.00 0.00 -100.00%
P/EPS 2.82 3.53 4.05 7.85 0.00 0.00 0.00 -100.00%
EY 35.45 28.35 24.71 12.74 0.00 0.00 0.00 -100.00%
DY 0.04 0.05 0.04 0.03 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.63 0.76 1.01 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 23/03/01 30/10/00 08/08/00 - - - - -
Price 1.06 1.55 1.90 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.61 0.87 0.00 0.00 0.00 0.00 -100.00%
P/EPS 2.39 3.33 4.03 0.00 0.00 0.00 0.00 -100.00%
EY 41.80 30.00 24.84 0.00 0.00 0.00 0.00 -100.00%
DY 0.05 0.05 0.04 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.42 0.59 0.75 0.00 0.00 0.00 0.00 -100.00%

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