[KEN] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	79,219	70,497	31,329	30,359	55,045	75,915	65,784	3.14%
YoY %	12.37%	125.02%	3.20%	-44.85%	-27.49%	15.40%	-	-
Horiz. %	120.42%	107.16%	47.62%	46.15%	83.68%	115.40%	100.00%	-
PBT	28,749	29,454	11,955	7,888	12,104	9,693	8,163	23.32%
YoY %	-2.39%	146.37%	51.56%	-34.83%	24.87%	18.74%	-	-
Horiz. %	352.19%	360.82%	146.45%	96.63%	148.28%	118.74%	100.00%	-
Tax	-7,482	-6,364	-2,111	-2,054	-3,165	-5,991	-3,577	13.07%
YoY %	-17.57%	-201.47%	-2.78%	35.10%	47.17%	-67.49%	-	-
Horiz. %	209.17%	177.91%	59.02%	57.42%	88.48%	167.49%	100.00%	-
NP	21,267	23,090	9,844	5,834	8,939	3,702	4,586	29.10%
YoY %	-7.90%	134.56%	68.74%	-34.74%	141.46%	-19.28%	-	-
Horiz. %	463.74%	503.49%	214.65%	127.21%	194.92%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,267	23,090	9,844	5,834	8,939	3,702	6,472	21.90%
YoY %	-7.90%	134.56%	68.74%	-34.74%	141.46%	-42.80%	-	-
Horiz. %	328.60%	356.77%	152.10%	90.14%	138.12%	57.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	21.61%	17.66%	26.04%	26.15%	61.81%	43.82%	-
YoY %	20.45%	22.37%	-32.18%	-0.42%	-57.69%	41.05%	-	-
Horiz. %	59.40%	49.32%	40.30%	59.42%	59.68%	141.05%	100.00%	-
Total Cost	57,952	47,407	21,485	24,525	46,106	72,213	61,198	-0.90%
YoY %	22.24%	120.65%	-12.40%	-46.81%	-36.15%	18.00%	-	-
Horiz. %	94.70%	77.46%	35.11%	40.07%	75.34%	118.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,363	135,333	120,224	114,440	113,745	103,499	102,754	6.18%
YoY %	8.89%	12.57%	5.05%	0.61%	9.90%	0.73%	-	-
Horiz. %	143.41%	131.71%	117.00%	111.37%	110.70%	100.73%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	5,407	4,673	3,750	3,839	5,755	4,505	4,530	2.99%
YoY %	15.71%	24.61%	-2.32%	-33.29%	27.75%	-0.55%	-	-
Horiz. %	119.36%	103.16%	82.78%	84.75%	127.04%	99.45%	100.00%	-
Div Payout %	25.43%	20.24%	38.10%	65.82%	64.39%	121.71%	69.99%	-
YoY %	25.64%	-46.88%	-42.11%	2.22%	-47.10%	73.90%	-	-
Horiz. %	36.33%	28.92%	54.44%	94.04%	92.00%	173.90%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	147,363	135,333	120,224	114,440	113,745	103,499	102,754	6.18%
YoY %	8.89%	12.57%	5.05%	0.61%	9.90%	0.73%	-	-
Horiz. %	143.41%	131.71%	117.00%	111.37%	110.70%	100.73%	100.00%	-
NOSH	89,855	91,441	93,925	96,168	95,584	89,999	90,135	-0.05%
YoY %	-1.73%	-2.64%	-2.33%	0.61%	6.21%	-0.15%	-	-
Horiz. %	99.69%	101.45%	104.20%	106.69%	106.05%	99.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	26.85%	32.75%	31.42%	19.22%	16.24%	4.88%	6.97%	-
YoY %	-18.02%	4.23%	63.48%	18.35%	232.79%	-29.99%	-	-
Horiz. %	385.22%	469.87%	450.79%	275.75%	233.00%	70.01%	100.00%	-
ROE	14.43%	17.06%	8.19%	5.10%	7.86%	3.58%	6.30%	-
YoY %	-15.42%	108.30%	60.59%	-35.11%	119.55%	-43.17%	-	-
Horiz. %	229.05%	270.79%	130.00%	80.95%	124.76%	56.83%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	88.16	77.10	33.36	31.57	57.59	84.35	72.98	3.19%
YoY %	14.35%	131.12%	5.67%	-45.18%	-31.72%	15.58%	-	-
Horiz. %	120.80%	105.65%	45.71%	43.26%	78.91%	115.58%	100.00%	-
EPS	23.67	25.25	10.48	6.07	9.35	4.11	7.18	21.97%
YoY %	-6.26%	140.94%	72.65%	-35.08%	127.49%	-42.76%	-	-
Horiz. %	329.67%	351.67%	145.96%	84.54%	130.22%	57.24%	100.00%	-
DPS	6.00	5.11	4.00	4.00	6.02	5.00	5.03	2.97%
YoY %	17.42%	27.75%	0.00%	-33.55%	20.40%	-0.60%	-	-
Horiz. %	119.28%	101.59%	79.52%	79.52%	119.68%	99.40%	100.00%	-
NAPS	1.64	1.48	1.28	1.19	1.19	1.15	1.14	6.24%
YoY %	10.81%	15.62%	7.56%	0.00%	3.48%	0.88%	-	-
Horiz. %	143.86%	129.82%	112.28%	104.39%	104.39%	100.88%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 96,168
RPS	41.32	36.77	16.34	15.84	28.71	39.60	34.31	3.14%
YoY %	12.37%	125.03%	3.16%	-44.83%	-27.50%	15.42%	-	-
Horiz. %	120.43%	107.17%	47.62%	46.17%	83.68%	115.42%	100.00%	-
EPS	11.09	12.04	5.13	3.04	4.66	1.93	3.38	21.87%
YoY %	-7.89%	134.70%	68.75%	-34.76%	141.45%	-42.90%	-	-
Horiz. %	328.11%	356.21%	151.78%	89.94%	137.87%	57.10%	100.00%	-
DPS	2.82	2.44	1.96	2.00	3.00	2.35	2.36	3.00%
YoY %	15.57%	24.49%	-2.00%	-33.33%	27.66%	-0.42%	-	-
Horiz. %	119.49%	103.39%	83.05%	84.75%	127.12%	99.58%	100.00%	-
NAPS	0.7686	0.7059	0.6271	0.5969	0.5933	0.5398	0.536	6.18%
YoY %	8.88%	12.57%	5.06%	0.61%	9.91%	0.71%	-	-
Horiz. %	143.40%	131.70%	117.00%	111.36%	110.69%	100.71%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.28	1.16	0.81	0.69	0.72	0.66	0.62	-
P/RPS	1.45	1.50	2.43	2.19	1.25	0.78	0.85	9.30%
YoY %	-3.33%	-38.27%	10.96%	75.20%	60.26%	-8.24%	-	-
Horiz. %	170.59%	176.47%	285.88%	257.65%	147.06%	91.76%	100.00%	-
P/EPS	5.41	4.59	7.73	11.37	7.70	16.05	8.63	-7.48%
YoY %	17.86%	-40.62%	-32.01%	47.66%	-52.02%	85.98%	-	-
Horiz. %	62.69%	53.19%	89.57%	131.75%	89.22%	185.98%	100.00%	-
EY	18.49	21.77	12.94	8.79	12.99	6.23	11.58	8.10%
YoY %	-15.07%	68.24%	47.21%	-32.33%	108.51%	-46.20%	-	-
Horiz. %	159.67%	188.00%	111.74%	75.91%	112.18%	53.80%	100.00%	-
DY	4.69	4.41	4.94	5.80	8.36	7.58	8.11	-8.71%
YoY %	6.35%	-10.73%	-14.83%	-30.62%	10.29%	-6.54%	-	-
Horiz. %	57.83%	54.38%	60.91%	71.52%	103.08%	93.46%	100.00%	-
P/NAPS	0.78	0.78	0.63	0.58	0.61	0.57	0.54	6.31%
YoY %	0.00%	23.81%	8.62%	-4.92%	7.02%	5.56%	-	-
Horiz. %	144.44%	144.44%	116.67%	107.41%	112.96%	105.56%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	02/05/12	18/04/11	26/04/10	27/04/09	26/05/08	21/05/07	25/04/06	-
Price	1.28	1.20	0.85	0.75	0.88	0.76	0.71	-
P/RPS	1.45	1.56	2.55	2.38	1.53	0.90	0.97	6.92%
YoY %	-7.05%	-38.82%	7.14%	55.56%	70.00%	-7.22%	-	-
Horiz. %	149.48%	160.82%	262.89%	245.36%	157.73%	92.78%	100.00%	-
P/EPS	5.41	4.75	8.11	12.36	9.41	18.48	9.89	-9.55%
YoY %	13.89%	-41.43%	-34.39%	31.35%	-49.08%	86.86%	-	-
Horiz. %	54.70%	48.03%	82.00%	124.97%	95.15%	186.86%	100.00%	-
EY	18.49	21.04	12.33	8.09	10.63	5.41	10.11	10.57%
YoY %	-12.12%	70.64%	52.41%	-23.89%	96.49%	-46.49%	-	-
Horiz. %	182.89%	208.11%	121.96%	80.02%	105.14%	53.51%	100.00%	-
DY	4.69	4.26	4.71	5.33	6.84	6.58	7.08	-6.62%
YoY %	10.09%	-9.55%	-11.63%	-22.08%	3.95%	-7.06%	-	-
Horiz. %	66.24%	60.17%	66.53%	75.28%	96.61%	92.94%	100.00%	-
P/NAPS	0.78	0.81	0.66	0.63	0.74	0.66	0.62	3.89%
YoY %	-3.70%	22.73%	4.76%	-14.86%	12.12%	6.45%	-	-
Horiz. %	125.81%	130.65%	106.45%	101.61%	119.35%	106.45%	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