[KEN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	16,630	34,712	44,054	70,022	68,978	49,330	68,706	-21.04%
YoY %	-52.09%	-21.21%	-37.09%	1.51%	39.83%	-28.20%	-	-
Horiz. %	24.20%	50.52%	64.12%	101.92%	100.40%	71.80%	100.00%	-
PBT	7,582	5,984	8,220	10,212	9,810	8,478	10,586	-5.40%
YoY %	26.70%	-27.20%	-19.51%	4.10%	15.71%	-19.91%	-	-
Horiz. %	71.62%	56.53%	77.65%	96.47%	92.67%	80.09%	100.00%	-
Tax	-1,990	-1,610	-2,182	-4,322	-4,922	-2,228	-2,922	-6.19%
YoY %	-23.60%	26.21%	49.51%	12.19%	-120.92%	23.75%	-	-
Horiz. %	68.10%	55.10%	74.67%	147.91%	168.45%	76.25%	100.00%	-
NP	5,592	4,374	6,038	5,890	4,888	6,250	7,664	-5.11%
YoY %	27.85%	-27.56%	2.51%	20.50%	-21.79%	-18.45%	-	-
Horiz. %	72.96%	57.07%	78.78%	76.85%	63.78%	81.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,592	4,374	6,038	5,890	5,300	6,250	7,664	-5.11%
YoY %	27.85%	-27.56%	2.51%	11.13%	-15.20%	-18.45%	-	-
Horiz. %	72.96%	57.07%	78.78%	76.85%	69.15%	81.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.25%	26.91%	26.55%	42.32%	50.17%	26.28%	27.60%	-
YoY %	-2.45%	1.36%	-37.26%	-15.65%	90.91%	-4.78%	-	-
Horiz. %	95.11%	97.50%	96.20%	153.33%	181.78%	95.22%	100.00%	-
Total Cost	11,038	30,338	38,016	64,132	64,090	43,080	61,042	-24.79%
YoY %	-63.62%	-20.20%	-40.72%	0.07%	48.77%	-29.43%	-	-
Horiz. %	18.08%	49.70%	62.28%	105.06%	104.99%	70.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,824	109,823	111,175	105,694	100,952	96,941	93,243	3.97%
YoY %	7.29%	-1.22%	5.19%	4.70%	4.14%	3.97%	-	-
Horiz. %	126.36%	117.78%	119.23%	113.35%	108.27%	103.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	117,824	109,823	111,175	105,694	100,952	96,941	93,243	3.97%
YoY %	7.29%	-1.22%	5.19%	4.70%	4.14%	3.97%	-	-
Horiz. %	126.36%	117.78%	119.23%	113.35%	108.27%	103.97%	100.00%	-
NOSH	93,511	94,675	95,841	90,337	90,136	60,211	60,156	7.62%
YoY %	-1.23%	-1.22%	6.09%	0.22%	49.70%	0.09%	-	-
Horiz. %	155.45%	157.38%	159.32%	150.17%	149.84%	100.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	33.63%	12.60%	13.71%	8.41%	7.09%	12.67%	11.15%	-
YoY %	166.90%	-8.10%	63.02%	18.62%	-44.04%	13.63%	-	-
Horiz. %	301.61%	113.00%	122.96%	75.43%	63.59%	113.63%	100.00%	-
ROE	4.75%	3.98%	5.43%	5.57%	5.25%	6.45%	8.22%	-
YoY %	19.35%	-26.70%	-2.51%	6.10%	-18.60%	-21.53%	-	-
Horiz. %	57.79%	48.42%	66.06%	67.76%	63.87%	78.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	17.78	36.66	45.97	77.51	76.53	81.93	114.21	-26.64%
YoY %	-51.50%	-20.25%	-40.69%	1.28%	-6.59%	-28.26%	-	-
Horiz. %	15.57%	32.10%	40.25%	67.87%	67.01%	71.74%	100.00%	-
EPS	5.98	4.62	6.30	6.52	5.88	10.38	12.74	-11.83%
YoY %	29.44%	-26.67%	-3.37%	10.88%	-43.35%	-18.52%	-	-
Horiz. %	46.94%	36.26%	49.45%	51.18%	46.15%	81.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.26	1.16	1.16	1.17	1.12	1.61	1.55	-3.39%
YoY %	8.62%	0.00%	-0.85%	4.46%	-30.43%	3.87%	-	-
Horiz. %	81.29%	74.84%	74.84%	75.48%	72.26%	103.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 90,090
RPS	8.67	18.11	22.98	36.52	35.98	25.73	35.84	-21.05%
YoY %	-52.13%	-21.19%	-37.08%	1.50%	39.84%	-28.21%	-	-
Horiz. %	24.19%	50.53%	64.12%	101.90%	100.39%	71.79%	100.00%	-
EPS	2.92	2.28	3.15	3.07	2.76	3.26	4.00	-5.10%
YoY %	28.07%	-27.62%	2.61%	11.23%	-15.34%	-18.50%	-	-
Horiz. %	73.00%	57.00%	78.75%	76.75%	69.00%	81.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6146	0.5728	0.5799	0.5513	0.5266	0.5056	0.4864	3.97%
YoY %	7.30%	-1.22%	5.19%	4.69%	4.15%	3.95%	-	-
Horiz. %	126.36%	117.76%	119.22%	113.34%	108.26%	103.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.88	0.75	0.77	0.89	0.65	0.66	1.05	-
P/RPS	4.95	2.05	1.68	1.15	0.85	0.81	0.92	32.35%
YoY %	141.46%	22.02%	46.09%	35.29%	4.94%	-11.96%	-	-
Horiz. %	538.04%	222.83%	182.61%	125.00%	92.39%	88.04%	100.00%	-
P/EPS	14.72	16.23	12.22	13.65	11.05	6.36	8.24	10.14%
YoY %	-9.30%	32.82%	-10.48%	23.53%	73.74%	-22.82%	-	-
Horiz. %	178.64%	196.97%	148.30%	165.66%	134.10%	77.18%	100.00%	-
EY	6.80	6.16	8.18	7.33	9.05	15.73	12.13	-9.19%
YoY %	10.39%	-24.69%	11.60%	-19.01%	-42.47%	29.68%	-	-
Horiz. %	56.06%	50.78%	67.44%	60.43%	74.61%	129.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.65	0.66	0.76	0.58	0.41	0.68	0.48%
YoY %	7.69%	-1.52%	-13.16%	31.03%	41.46%	-39.71%	-	-
Horiz. %	102.94%	95.59%	97.06%	111.76%	85.29%	60.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/07/10	27/07/09	15/08/08	29/08/07	26/07/06	27/07/05	27/07/04	-
Price	0.80	0.75	0.79	1.01	0.56	0.63	1.10	-
P/RPS	4.50	2.05	1.72	1.30	0.73	0.77	0.96	29.35%
YoY %	119.51%	19.19%	32.31%	78.08%	-5.19%	-19.79%	-	-
Horiz. %	468.75%	213.54%	179.17%	135.42%	76.04%	80.21%	100.00%	-
P/EPS	13.38	16.23	12.54	15.49	9.52	6.07	8.63	7.57%
YoY %	-17.56%	29.43%	-19.04%	62.71%	56.84%	-29.66%	-	-
Horiz. %	155.04%	188.06%	145.31%	179.49%	110.31%	70.34%	100.00%	-
EY	7.47	6.16	7.97	6.46	10.50	16.48	11.58	-7.04%
YoY %	21.27%	-22.71%	23.37%	-38.48%	-36.29%	42.31%	-	-
Horiz. %	64.51%	53.20%	68.83%	55.79%	90.67%	142.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.65	0.68	0.86	0.50	0.39	0.71	-1.97%
YoY %	-3.08%	-4.41%	-20.93%	72.00%	28.21%	-45.07%	-	-
Horiz. %	88.73%	91.55%	95.77%	121.13%	70.42%	54.93%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos