[KEN] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	17,356	22,027	35,011	34,489	24,665	34,353	25,726	-6.34%
YoY %	-21.21%	-37.09%	1.51%	39.83%	-28.20%	33.53%	-	-
Horiz. %	67.46%	85.62%	136.09%	134.06%	95.88%	133.53%	100.00%	-
PBT	2,992	4,110	5,106	4,905	4,239	5,293	4,457	-6.42%
YoY %	-27.20%	-19.51%	4.10%	15.71%	-19.91%	18.76%	-	-
Horiz. %	67.13%	92.21%	114.56%	110.05%	95.11%	118.76%	100.00%	-
Tax	-805	-1,091	-2,161	-2,461	-1,114	-1,461	-1,458	-9.41%
YoY %	26.21%	49.51%	12.19%	-120.92%	23.75%	-0.21%	-	-
Horiz. %	55.21%	74.83%	148.22%	168.79%	76.41%	100.21%	100.00%	-
NP	2,187	3,019	2,945	2,444	3,125	3,832	2,999	-5.12%
YoY %	-27.56%	2.51%	20.50%	-21.79%	-18.45%	27.78%	-	-
Horiz. %	72.92%	100.67%	98.20%	81.49%	104.20%	127.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,187	3,019	2,945	2,650	3,125	3,832	2,999	-5.12%
YoY %	-27.56%	2.51%	11.13%	-15.20%	-18.45%	27.78%	-	-
Horiz. %	72.92%	100.67%	98.20%	88.36%	104.20%	127.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.91%	26.55%	42.32%	50.17%	26.28%	27.60%	32.71%	-
YoY %	1.36%	-37.26%	-15.65%	90.91%	-4.78%	-15.62%	-	-
Horiz. %	82.27%	81.17%	129.38%	153.38%	80.34%	84.38%	100.00%	-
Total Cost	15,169	19,008	32,066	32,045	21,540	30,521	22,727	-6.51%
YoY %	-20.20%	-40.72%	0.07%	48.77%	-29.43%	34.29%	-	-
Horiz. %	66.74%	83.64%	141.09%	141.00%	94.78%	134.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,823	111,175	105,694	100,952	96,941	93,243	82,976	4.77%
YoY %	-1.22%	5.19%	4.70%	4.14%	3.97%	12.37%	-	-
Horiz. %	132.36%	133.98%	127.38%	121.66%	116.83%	112.37%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	109,823	111,175	105,694	100,952	96,941	93,243	82,976	4.77%
YoY %	-1.22%	5.19%	4.70%	4.14%	3.97%	12.37%	-	-
Horiz. %	132.36%	133.98%	127.38%	121.66%	116.83%	112.37%	100.00%	-
NOSH	94,675	95,841	90,337	90,136	60,211	60,156	59,268	8.11%
YoY %	-1.22%	6.09%	0.22%	49.70%	0.09%	1.50%	-	-
Horiz. %	159.74%	161.71%	152.42%	152.08%	101.59%	101.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	12.60%	13.71%	8.41%	7.09%	12.67%	11.15%	11.66%	-
YoY %	-8.10%	63.02%	18.62%	-44.04%	13.63%	-4.37%	-	-
Horiz. %	108.06%	117.58%	72.13%	60.81%	108.66%	95.63%	100.00%	-
ROE	1.99%	2.72%	2.79%	2.63%	3.22%	4.11%	3.61%	-
YoY %	-26.84%	-2.51%	6.08%	-18.32%	-21.65%	13.85%	-	-
Horiz. %	55.12%	75.35%	77.29%	72.85%	89.20%	113.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	18.33	22.98	38.76	38.26	40.96	57.11	43.41	-13.37%
YoY %	-20.23%	-40.71%	1.31%	-6.59%	-28.28%	31.56%	-	-
Horiz. %	42.23%	52.94%	89.29%	88.14%	94.36%	131.56%	100.00%	-
EPS	2.31	3.15	3.26	2.94	5.19	6.37	5.06	-12.24%
YoY %	-26.67%	-3.37%	10.88%	-43.35%	-18.52%	25.89%	-	-
Horiz. %	45.65%	62.25%	64.43%	58.10%	102.57%	125.89%	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	1.16	1.16	1.17	1.12	1.61	1.55	1.40	-3.08%
YoY %	0.00%	-0.85%	4.46%	-30.43%	3.87%	10.71%	-	-
Horiz. %	82.86%	82.86%	83.57%	80.00%	115.00%	110.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,136
RPS	9.05	11.49	18.26	17.99	12.87	17.92	13.42	-6.34%
YoY %	-21.24%	-37.08%	1.50%	39.78%	-28.18%	33.53%	-	-
Horiz. %	67.44%	85.62%	136.07%	134.05%	95.90%	133.53%	100.00%	-
EPS	1.14	1.57	1.54	1.38	1.63	2.00	1.56	-5.08%
YoY %	-27.39%	1.95%	11.59%	-15.34%	-18.50%	28.21%	-	-
Horiz. %	73.08%	100.64%	98.72%	88.46%	104.49%	128.21%	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	0.5728	0.5799	0.5513	0.5266	0.5056	0.4864	0.4328	4.77%
YoY %	-1.22%	5.19%	4.69%	4.15%	3.95%	12.38%	-	-
Horiz. %	132.35%	133.99%	127.38%	121.67%	116.82%	112.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.75	0.77	0.89	0.65	0.66	1.05	1.10	-
P/RPS	4.09	3.35	2.30	1.70	1.61	1.84	2.53	8.32%
YoY %	22.09%	45.65%	35.29%	5.59%	-12.50%	-27.27%	-	-
Horiz. %	161.66%	132.41%	90.91%	67.19%	63.64%	72.73%	100.00%	-
P/EPS	32.47	24.44	27.30	22.11	12.72	16.48	21.74	6.90%
YoY %	32.86%	-10.48%	23.47%	73.82%	-22.82%	-24.20%	-	-
Horiz. %	149.36%	112.42%	125.57%	101.70%	58.51%	75.80%	100.00%	-
EY	3.08	4.09	3.66	4.52	7.86	6.07	4.60	-6.46%
YoY %	-24.69%	11.75%	-19.03%	-42.49%	29.49%	31.96%	-	-
Horiz. %	66.96%	88.91%	79.57%	98.26%	170.87%	131.96%	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	0.65	0.66	0.76	0.58	0.41	0.68	0.79	-3.19%
YoY %	-1.52%	-13.16%	31.03%	41.46%	-39.71%	-13.92%	-	-
Horiz. %	82.28%	83.54%	96.20%	73.42%	51.90%	86.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/07/09	15/08/08	29/08/07	26/07/06	27/07/05	27/07/04	22/08/03	-
Price	0.75	0.79	1.01	0.56	0.63	1.10	1.27	-
P/RPS	4.09	3.44	2.61	1.46	1.54	1.93	2.93	5.71%
YoY %	18.90%	31.80%	78.77%	-5.19%	-20.21%	-34.13%	-	-
Horiz. %	139.59%	117.41%	89.08%	49.83%	52.56%	65.87%	100.00%	-
P/EPS	32.47	25.08	30.98	19.05	12.14	17.27	25.10	4.38%
YoY %	29.47%	-19.04%	62.62%	56.92%	-29.70%	-31.20%	-	-
Horiz. %	129.36%	99.92%	123.43%	75.90%	48.37%	68.80%	100.00%	-
EY	3.08	3.99	3.23	5.25	8.24	5.79	3.98	-4.17%
YoY %	-22.81%	23.53%	-38.48%	-36.29%	42.31%	45.48%	-	-
Horiz. %	77.39%	100.25%	81.16%	131.91%	207.04%	145.48%	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	0.65	0.68	0.86	0.50	0.39	0.71	0.91	-5.44%
YoY %	-4.41%	-20.93%	72.00%	28.21%	-45.07%	-21.98%	-	-
Horiz. %	71.43%	74.73%	94.51%	54.95%	42.86%	78.02%	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