[KEN] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	51,452	65,186	72,448	53,468	57,120	0.10%
YoY %	-21.07%	-10.02%	35.50%	-6.39%	-	-
Horiz. %	90.08%	114.12%	126.83%	93.61%	100.00%	-
PBT	8,914	17,302	12,032	11,758	10,878	0.20%
YoY %	-48.48%	43.80%	2.33%	8.09%	-	-
Horiz. %	81.95%	159.05%	110.61%	108.09%	100.00%	-
Tax	-2,916	-5,112	-6,028	-2,924	-356	-2.16%
YoY %	42.96%	15.20%	-106.16%	-721.35%	-	-
Horiz. %	819.10%	1,435.96%	1,693.26%	821.35%	100.00%	-
NP	5,998	12,190	6,004	8,834	10,522	0.58%
YoY %	-50.80%	103.03%	-32.04%	-16.04%	-	-
Horiz. %	57.00%	115.85%	57.06%	83.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	5,998	12,190	6,004	8,834	10,522	0.58%
YoY %	-50.80%	103.03%	-32.04%	-16.04%	-	-
Horiz. %	57.00%	115.85%	57.06%	83.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	32.71%	29.55%	50.10%	24.87%	3.27%	-
YoY %	10.69%	-41.02%	101.45%	660.55%	-	-
Horiz. %	1,000.31%	903.67%	1,532.11%	760.55%	100.00%	-
Total Cost	45,454	52,996	66,444	44,634	46,598	0.02%
YoY %	-14.23%	-20.24%	48.86%	-4.21%	-	-
Horiz. %	97.54%	113.73%	142.59%	95.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	82,976	66,389	53,799	50,229	0	-100.00%
YoY %	24.98%	23.40%	7.11%	0.00%	-	-
Horiz. %	165.20%	132.17%	107.11%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	82,976	66,389	53,799	50,229	0	-100.00%
YoY %	24.98%	23.40%	7.11%	0.00%	-	-
Horiz. %	165.20%	132.17%	107.11%	100.00%	-	-
NOSH	59,268	19,996	19,999	19,932	19,935	-1.12%
YoY %	196.40%	-0.02%	0.34%	-0.02%	-	-
Horiz. %	297.31%	100.31%	100.32%	99.98%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	11.66%	18.70%	8.29%	16.52%	18.42%	-
YoY %	-37.65%	125.57%	-49.82%	-10.31%	-	-
Horiz. %	63.30%	101.52%	45.01%	89.69%	100.00%	-
ROE	7.23%	18.36%	11.16%	17.59%	0.00%	-
YoY %	-60.62%	64.52%	-36.55%	0.00%	-	-
Horiz. %	41.10%	104.38%	63.45%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	86.81	325.98	362.24	268.25	286.52	1.25%
YoY %	-73.37%	-10.01%	35.04%	-6.38%	-	-
Horiz. %	30.30%	113.77%	126.43%	93.62%	100.00%	-
EPS	10.12	60.96	30.02	44.32	52.78	1.73%
YoY %	-83.40%	103.06%	-32.27%	-16.03%	-	-
Horiz. %	19.17%	115.50%	56.88%	83.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.40	3.32	2.69	2.52	0.00	-100.00%
YoY %	-57.83%	23.42%	6.75%	0.00%	-	-
Horiz. %	55.56%	131.75%	106.75%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 19,934
RPS	26.84	34.00	37.79	27.89	29.79	0.10%
YoY %	-21.06%	-10.03%	35.50%	-6.38%	-	-
Horiz. %	90.10%	114.13%	126.85%	93.62%	100.00%	-
EPS	3.13	6.36	3.13	4.61	5.49	0.58%
YoY %	-50.79%	103.19%	-32.10%	-16.03%	-	-
Horiz. %	57.01%	115.85%	57.01%	83.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4328	0.3463	0.2806	0.262	0.00	-100.00%
YoY %	24.98%	23.41%	7.10%	0.00%	-	-
Horiz. %	165.19%	132.18%	107.10%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	1.10	1.81	0.96	1.91	0.00	-
P/RPS	1.27	0.56	0.27	0.71	0.00	-100.00%
YoY %	126.79%	107.41%	-61.97%	0.00%	-	-
Horiz. %	178.87%	78.87%	38.03%	100.00%	-	-
P/EPS	10.87	2.97	3.20	4.31	0.00	-100.00%
YoY %	265.99%	-7.19%	-25.75%	0.00%	-	-
Horiz. %	252.20%	68.91%	74.25%	100.00%	-	-
EY	9.20	33.68	31.27	23.20	0.00	-100.00%
YoY %	-72.68%	7.71%	34.78%	0.00%	-	-
Horiz. %	39.66%	145.17%	134.78%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.79	0.55	0.36	0.76	0.00	-100.00%
YoY %	43.64%	52.78%	-52.63%	0.00%	-	-
Horiz. %	103.95%	72.37%	47.37%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	22/08/03	22/08/02	08/08/01	08/08/00	-	-
Price	1.27	1.78	1.16	1.90	0.00	-
P/RPS	1.46	0.55	0.32	0.71	0.00	-100.00%
YoY %	165.45%	71.88%	-54.93%	0.00%	-	-
Horiz. %	205.63%	77.46%	45.07%	100.00%	-	-
P/EPS	12.55	2.92	3.86	4.29	0.00	-100.00%
YoY %	329.79%	-24.35%	-10.02%	0.00%	-	-
Horiz. %	292.54%	68.07%	89.98%	100.00%	-	-
EY	7.97	34.25	25.88	23.33	0.00	-100.00%
YoY %	-76.73%	32.34%	10.93%	0.00%	-	-
Horiz. %	34.16%	146.81%	110.93%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.91	0.54	0.43	0.75	0.00	-100.00%
YoY %	68.52%	25.58%	-42.67%	0.00%	-	-
Horiz. %	121.33%	72.00%	57.33%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos