[KEN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.98%
YoY- -27.81%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 13,032 12,496 47,576 68,200 66,448 56,720 73,352 -25.01%
PBT 5,524 5,368 8,268 7,220 8,236 7,220 6,708 -3.18%
Tax -1,504 -1,252 -2,380 -3,368 -3,724 -1,924 -2,156 -5.82%
NP 4,020 4,116 5,888 3,852 4,512 5,296 4,552 -2.04%
-
NP to SH 4,020 4,116 5,888 3,852 5,336 5,296 4,552 -2.04%
-
Tax Rate 27.23% 23.32% 28.79% 46.65% 45.22% 26.65% 32.14% -
Total Cost 9,012 8,380 41,688 64,348 61,936 51,424 68,800 -28.72%
-
Net Worth 120,224 114,440 113,745 103,499 102,754 96,892 90,317 4.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 120,224 114,440 113,745 103,499 102,754 96,892 90,317 4.88%
NOSH 93,925 96,168 95,584 89,999 90,135 60,181 60,211 7.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 30.85% 32.94% 12.38% 5.65% 6.79% 9.34% 6.21% -
ROE 3.34% 3.60% 5.18% 3.72% 5.19% 5.47% 5.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.87 12.99 49.77 75.78 73.72 94.25 121.82 -30.36%
EPS 4.28 4.28 6.16 4.28 5.92 8.80 7.56 -9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.19 1.19 1.15 1.14 1.61 1.50 -2.60%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.80 6.52 24.82 35.57 34.66 29.58 38.26 -25.00%
EPS 2.10 2.15 3.07 2.01 2.78 2.76 2.37 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6271 0.5969 0.5933 0.5398 0.536 0.5054 0.4711 4.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.69 0.72 0.66 0.62 0.90 1.23 -
P/RPS 5.84 5.31 1.45 0.87 0.84 0.95 1.01 33.95%
P/EPS 18.93 16.12 11.69 15.42 10.47 10.23 16.27 2.55%
EY 5.28 6.20 8.56 6.48 9.55 9.78 6.15 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.61 0.57 0.54 0.56 0.82 -4.29%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/04/10 27/04/09 26/05/08 21/05/07 25/04/06 20/04/05 22/04/04 -
Price 0.85 0.75 0.88 0.76 0.71 0.91 1.24 -
P/RPS 6.13 5.77 1.77 1.00 0.96 0.97 1.02 34.81%
P/EPS 19.86 17.52 14.29 17.76 11.99 10.34 16.40 3.24%
EY 5.04 5.71 7.00 5.63 8.34 9.67 6.10 -3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.74 0.66 0.62 0.57 0.83 -3.74%

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