[KEN] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.67%
YoY- 85.72%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 55,891 67,927 42,528 92,881 63,250 43,367 0 -100.00%
PBT 10,338 10,711 9,357 19,549 12,572 10,905 0 -100.00%
Tax -2,922 -2,664 -3,113 -5,767 -5,151 -1,497 0 -100.00%
NP 7,416 8,047 6,244 13,782 7,421 9,408 0 -100.00%
-
NP to SH 7,416 8,047 6,244 13,782 7,421 9,408 0 -100.00%
-
Tax Rate 28.26% 24.87% 33.27% 29.50% 40.97% 13.73% - -
Total Cost 48,475 59,880 36,284 79,099 55,829 33,959 0 -100.00%
-
Net Worth 96,976 93,207 82,984 59,981 53,772 50,235 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 3,011 3,007 1,998 999 9 16 - -100.00%
Div Payout % 40.60% 37.37% 32.01% 7.25% 0.13% 0.17% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 96,976 93,207 82,984 59,981 53,772 50,235 0 -100.00%
NOSH 60,234 60,133 59,274 19,993 19,989 19,934 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.27% 11.85% 14.68% 14.84% 11.73% 21.69% 0.00% -
ROE 7.65% 8.63% 7.52% 22.98% 13.80% 18.73% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 92.79 112.96 71.75 464.55 316.41 217.54 0.00 -100.00%
EPS 12.31 13.38 10.53 68.93 37.12 47.19 0.00 -100.00%
DPS 5.00 5.00 3.37 5.00 0.05 0.08 0.00 -100.00%
NAPS 1.61 1.55 1.40 3.00 2.69 2.52 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,993
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 29.15 35.43 22.18 48.45 32.99 22.62 0.00 -100.00%
EPS 3.87 4.20 3.26 7.19 3.87 4.91 0.00 -100.00%
DPS 1.57 1.57 1.04 0.52 0.01 0.01 0.00 -100.00%
NAPS 0.5058 0.4862 0.4328 0.3129 0.2805 0.262 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.66 1.05 1.10 1.81 0.96 1.91 0.00 -
P/RPS 0.71 0.93 1.53 0.39 0.30 0.88 0.00 -100.00%
P/EPS 5.36 7.85 10.44 2.63 2.59 4.05 0.00 -100.00%
EY 18.65 12.74 9.58 38.08 38.67 24.71 0.00 -100.00%
DY 7.58 4.76 3.07 2.76 0.05 0.04 0.00 -100.00%
P/NAPS 0.41 0.68 0.79 0.60 0.36 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 27/07/05 27/07/04 22/08/03 22/08/02 08/08/01 08/08/00 - -
Price 0.63 1.10 1.27 1.78 1.16 1.90 0.00 -
P/RPS 0.68 0.97 1.77 0.38 0.37 0.87 0.00 -100.00%
P/EPS 5.12 8.22 12.06 2.58 3.12 4.03 0.00 -100.00%
EY 19.54 12.17 8.29 38.73 32.00 24.84 0.00 -100.00%
DY 7.94 4.55 2.65 2.81 0.04 0.04 0.00 -100.00%
P/NAPS 0.39 0.71 0.91 0.59 0.43 0.75 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