[KEN] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	8,602	4,701	11,757	22,454	15,146	14,156	21,297	-14.01%
YoY %	82.98%	-60.02%	-47.64%	48.25%	6.99%	-33.53%	-	-
Horiz. %	40.39%	22.07%	55.20%	105.43%	71.12%	66.47%	100.00%	-
PBT	3,443	1,244	2,182	1,936	3,318	2,350	3,153	1.47%
YoY %	176.77%	-42.99%	12.71%	-41.65%	41.19%	-25.47%	-	-
Horiz. %	109.20%	39.45%	69.20%	61.40%	105.23%	74.53%	100.00%	-
Tax	-488	-261	-707	-1,181	-887	-769	-1,145	-13.23%
YoY %	-86.97%	63.08%	40.14%	-33.15%	-15.34%	32.84%	-	-
Horiz. %	42.62%	22.79%	61.75%	103.14%	77.47%	67.16%	100.00%	-
NP	2,955	983	1,475	755	2,431	1,581	2,008	6.64%
YoY %	200.61%	-33.36%	95.36%	-68.94%	53.76%	-21.26%	-	-
Horiz. %	147.16%	48.95%	73.46%	37.60%	121.07%	78.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,955	983	1,475	755	2,431	1,581	2,008	6.64%
YoY %	200.61%	-33.36%	95.36%	-68.94%	53.76%	-21.26%	-	-
Horiz. %	147.16%	48.95%	73.46%	37.60%	121.07%	78.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.17%	20.98%	32.40%	61.00%	26.73%	32.72%	36.31%	-
YoY %	-32.46%	-35.25%	-46.89%	128.21%	-18.31%	-9.89%	-	-
Horiz. %	39.03%	57.78%	89.23%	168.00%	73.62%	90.11%	100.00%	-
Total Cost	5,647	3,718	10,282	21,699	12,715	12,575	19,289	-18.49%
YoY %	51.88%	-63.84%	-52.62%	70.66%	1.11%	-34.81%	-	-
Horiz. %	29.28%	19.28%	53.30%	112.49%	65.92%	65.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,447	111,661	109,188	100,666	99,408	93,176	86,572	4.75%
YoY %	2.50%	2.26%	8.47%	1.27%	6.69%	7.63%	-	-
Horiz. %	132.20%	128.98%	126.12%	116.28%	114.83%	107.63%	100.00%	-

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

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	114,447	111,661	109,188	100,666	99,408	93,176	86,572	4.75%
YoY %	2.50%	2.26%	8.47%	1.27%	6.69%	7.63%	-	-
Horiz. %	132.20%	128.98%	126.12%	116.28%	114.83%	107.63%	100.00%	-
NOSH	93,809	95,436	95,779	89,880	90,371	60,114	60,119	7.69%
YoY %	-1.70%	-0.36%	6.56%	-0.54%	50.33%	-0.01%	-	-
Horiz. %	156.04%	158.75%	159.32%	149.50%	150.32%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	34.35%	20.91%	12.55%	3.36%	16.05%	11.17%	9.43%	-
YoY %	64.28%	66.61%	273.51%	-79.07%	43.69%	18.45%	-	-
Horiz. %	364.26%	221.74%	133.09%	35.63%	170.20%	118.45%	100.00%	-
ROE	2.58%	0.88%	1.35%	0.75%	2.45%	1.70%	2.32%	-
YoY %	193.18%	-34.81%	80.00%	-69.39%	44.12%	-26.72%	-	-
Horiz. %	111.21%	37.93%	58.19%	32.33%	105.60%	73.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	9.17	4.93	12.28	24.98	16.76	23.55	35.42	-20.14%
YoY %	86.00%	-59.85%	-50.84%	49.05%	-28.83%	-33.51%	-	-
Horiz. %	25.89%	13.92%	34.67%	70.53%	47.32%	66.49%	100.00%	-
EPS	3.15	1.03	1.54	0.84	2.69	2.63	3.34	-0.97%
YoY %	205.83%	-33.12%	83.33%	-68.77%	2.28%	-21.26%	-	-
Horiz. %	94.31%	30.84%	46.11%	25.15%	80.54%	78.74%	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	1.22	1.17	1.14	1.12	1.10	1.55	1.44	-2.72%
YoY %	4.27%	2.63%	1.79%	1.82%	-29.03%	7.64%	-	-
Horiz. %	84.72%	81.25%	79.17%	77.78%	76.39%	107.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 89,880
RPS	4.49	2.45	6.13	11.71	7.90	7.38	11.11	-14.00%
YoY %	83.27%	-60.03%	-47.65%	48.23%	7.05%	-33.57%	-	-
Horiz. %	40.41%	22.05%	55.18%	105.40%	71.11%	66.43%	100.00%	-
EPS	1.54	0.51	0.77	0.39	1.27	0.82	1.05	6.58%
YoY %	201.96%	-33.77%	97.44%	-69.29%	54.88%	-21.90%	-	-
Horiz. %	146.67%	48.57%	73.33%	37.14%	120.95%	78.10%	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	0.597	0.5824	0.5695	0.5251	0.5185	0.486	0.4516	4.75%
YoY %	2.51%	2.27%	8.46%	1.27%	6.69%	7.62%	-	-
Horiz. %	132.20%	128.96%	126.11%	116.28%	114.81%	107.62%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.75	0.69	1.05	0.60	0.63	1.00	1.15	-
P/RPS	8.18	14.01	8.55	2.40	3.76	4.25	3.25	16.61%
YoY %	-41.61%	63.86%	256.25%	-36.17%	-11.53%	30.77%	-	-
Horiz. %	251.69%	431.08%	263.08%	73.85%	115.69%	130.77%	100.00%	-
P/EPS	23.81	66.99	68.18	71.43	23.42	38.02	34.43	-5.95%
YoY %	-64.46%	-1.75%	-4.55%	205.00%	-38.40%	10.43%	-	-
Horiz. %	69.15%	194.57%	198.02%	207.46%	68.02%	110.43%	100.00%	-
EY	4.20	1.49	1.47	1.40	4.27	2.63	2.90	6.36%
YoY %	181.88%	1.36%	5.00%	-67.21%	62.36%	-9.31%	-	-
Horiz. %	144.83%	51.38%	50.69%	48.28%	147.24%	90.69%	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	0.61	0.59	0.92	0.54	0.57	0.65	0.80	-4.41%
YoY %	3.39%	-35.87%	70.37%	-5.26%	-12.31%	-18.75%	-	-
Horiz. %	76.25%	73.75%	115.00%	67.50%	71.25%	81.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	20/11/08	25/10/07	19/10/06	15/12/05	26/10/04	17/11/03	-
Price	0.71	0.63	1.01	0.62	0.51	0.97	1.22	-
P/RPS	7.74	12.79	8.23	2.48	3.04	4.12	3.44	14.45%
YoY %	-39.48%	55.41%	231.85%	-18.42%	-26.21%	19.77%	-	-
Horiz. %	225.00%	371.80%	239.24%	72.09%	88.37%	119.77%	100.00%	-
P/EPS	22.54	61.17	65.58	73.81	18.96	36.88	36.53	-7.72%
YoY %	-63.15%	-6.72%	-11.15%	289.29%	-48.59%	0.96%	-	-
Horiz. %	61.70%	167.45%	179.52%	202.05%	51.90%	100.96%	100.00%	-
EY	4.44	1.63	1.52	1.35	5.27	2.71	2.74	8.36%
YoY %	172.39%	7.24%	12.59%	-74.38%	94.46%	-1.09%	-	-
Horiz. %	162.04%	59.49%	55.47%	49.27%	192.34%	98.91%	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	0.58	0.54	0.89	0.55	0.46	0.63	0.85	-6.16%
YoY %	7.41%	-39.33%	61.82%	19.57%	-26.98%	-25.88%	-	-
Horiz. %	68.24%	63.53%	104.71%	64.71%	54.12%	74.12%	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