[KEN] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 35.89%
YoY- 5.76%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 29,603 28,078 24,790 61,163 15,134 11,466 122,377 -21.04%
PBT 13,062 7,969 8,547 21,591 3,200 795 74,083 -25.09%
Tax -2,025 -1,805 -2,694 -4,217 -250 -3,921 -17,583 -30.22%
NP 11,037 6,164 5,853 17,374 2,950 -3,126 56,500 -23.80%
-
NP to SH 11,064 6,190 5,853 17,374 2,950 -3,127 56,499 -23.77%
-
Tax Rate 15.50% 22.65% 31.52% 19.53% 7.81% 493.21% 23.73% -
Total Cost 18,566 21,914 18,937 43,789 12,184 14,592 65,877 -19.01%
-
Net Worth 362,260 351,500 344,327 338,946 321,013 321,013 328,186 1.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 2,690 4,483 -
Div Payout % - - - - - 0.00% 7.94% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 362,260 351,500 344,327 338,946 321,013 321,013 328,186 1.65%
NOSH 191,720 191,720 191,720 191,720 191,720 191,720 191,720 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 37.28% 21.95% 23.61% 28.41% 19.49% -27.26% 46.17% -
ROE 3.05% 1.76% 1.70% 5.13% 0.92% -0.97% 17.22% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.51 15.66 13.82 34.11 8.44 6.39 68.24 -21.04%
EPS 6.17 3.45 3.26 9.69 1.64 -1.74 31.50 -23.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.50 -
NAPS 2.02 1.96 1.92 1.89 1.79 1.79 1.83 1.65%
Adjusted Per Share Value based on latest NOSH - 191,720
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.44 14.65 12.93 31.90 7.89 5.98 63.83 -21.04%
EPS 5.77 3.23 3.05 9.06 1.54 -1.63 29.47 -23.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.34 -
NAPS 1.8895 1.8334 1.796 1.7679 1.6744 1.6744 1.7118 1.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.605 0.45 0.505 0.61 0.50 0.56 0.83 -
P/RPS 3.67 2.87 3.65 1.79 5.92 8.76 1.22 20.12%
P/EPS 9.81 13.04 15.47 6.30 30.40 -32.12 2.63 24.50%
EY 10.20 7.67 6.46 15.88 3.29 -3.11 37.96 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 2.68 3.01 -
P/NAPS 0.30 0.23 0.26 0.32 0.28 0.31 0.45 -6.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 23/08/23 24/08/22 24/08/21 25/08/20 27/08/19 29/08/18 -
Price 0.59 0.56 0.445 0.615 0.465 0.64 0.83 -
P/RPS 3.57 3.58 3.22 1.80 5.51 10.01 1.22 19.57%
P/EPS 9.56 16.22 13.63 6.35 28.27 -36.70 2.63 23.97%
EY 10.46 6.16 7.33 15.75 3.54 -2.72 37.96 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 2.34 3.01 -
P/NAPS 0.29 0.29 0.23 0.33 0.26 0.36 0.45 -7.05%

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