[KEN] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 44.17%
YoY- 0.51%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 64,678 62,697 53,258 87,032 54,966 47,576 0 -100.00%
PBT 10,190 10,146 15,594 14,618 11,762 10,160 0 -100.00%
Tax -2,973 -3,470 -4,857 -5,962 -3,150 -242 0 -100.00%
NP 7,217 6,676 10,737 8,656 8,612 9,917 0 -100.00%
-
NP to SH 7,217 6,676 10,737 8,656 8,612 9,917 0 -100.00%
-
Tax Rate 29.18% 34.20% 31.15% 40.79% 26.78% 2.38% - -
Total Cost 57,461 56,021 42,521 78,376 46,354 37,658 0 -100.00%
-
Net Worth 93,223 85,732 67,791 57,399 52,230 45,030 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 93,223 85,732 67,791 57,399 52,230 45,030 0 -100.00%
NOSH 60,144 59,536 19,997 20,000 19,935 20,102 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 11.16% 10.65% 20.16% 9.95% 15.67% 20.85% 0.00% -
ROE 7.74% 7.79% 15.84% 15.08% 16.49% 22.02% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 107.54 105.31 266.33 435.16 275.73 236.66 0.00 -100.00%
EPS 12.00 11.21 53.69 43.28 43.20 49.33 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.44 3.39 2.87 2.62 2.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 33.74 32.70 27.78 45.40 28.67 24.82 0.00 -100.00%
EPS 3.76 3.48 5.60 4.51 4.49 5.17 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.4472 0.3536 0.2994 0.2724 0.2349 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.00 1.15 1.52 1.00 1.64 0.00 0.00 -
P/RPS 0.93 1.09 0.57 0.23 0.59 0.00 0.00 -100.00%
P/EPS 8.33 10.26 2.83 2.31 3.80 0.00 0.00 -100.00%
EY 12.00 9.75 35.32 43.28 26.34 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.45 0.35 0.63 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/10/04 17/11/03 26/11/02 08/11/01 30/10/00 11/11/99 - -
Price 0.97 1.22 1.02 1.12 1.55 0.00 0.00 -
P/RPS 0.90 1.16 0.38 0.26 0.56 0.00 0.00 -100.00%
P/EPS 8.08 10.88 1.90 2.59 3.59 0.00 0.00 -100.00%
EY 12.37 9.19 52.64 38.64 27.87 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 0.30 0.39 0.59 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