24th July 2014
Authorised N.S.E Data Vendor
  home | rich profile | rich freebies | rich tools | rich data | online shop | my account | register |
  n.s.e daily prices | currency rates |
Company Data
 
Co-operative Bank of Kenya Ltd.
http://www.co-opbank.co.ke
Par Value:                  1/-
Closing Price:           19.05
Total Shares Issued:          4190845080.00
Market Capitalization:        79,835,598,774
EPS:             2.17
PE:                 8.779
 

FY Earnings through Dec 2013 versus FY through December 2012
FY Loans and Advances to customers [net] 137.087227b versus 119.087748b
+15.1144%
FY Total Assets 231.215359b versus 200.886582b
FY Customer Deposits 175.425121b versus 162.083580b +8.231%
FY Total Interest Income 24.541725b versus 24.356127b
FY Total Interest Expenses 5.915815b versus 8.680008b -31.8455%
FY Net Interest Income 18.625910b versus 15.676118b
FY Total Non-Interest Income 9.263893b versus 8.169217b
FY Total Operating Income 27.889803b versus 23.845336b
OTHER OPERATING EXPENSES
Loan Loss Provision 778.157m versus 999.882m
Staff Costs 8.013780b versus 6.096093b +31.457%
FY Total Operating Expenses 17.382727b versus 14.235196b +22.11090%
FY Profit Before Tax 10.872444b versus 9.983772b +8.901%
FY Profit After Tax 9.108185b versus 7.723858b +17.922%
FY Earnings Per share 2.17 versus 1.84 +17.934%
Full Year Dividend 50 cents a share and unchanged

Company Commentary

Bonus Share of 1 for every 6 held.

Conclusions

Probably aims higher and through 21.70 on some bonus Euphoria. More than
solid Earnings.
The Co-operative Bank of Kenya Limited ('the Bank') is incorporated in Kenya under the Companies Act and is licensed to do the business of banking under the Banking Act.


FY Earnings through December 2012
Total Assets 200.773298b versus 168.311601b +19.2866%
Total Interest Income 24.627027b versus 16.390715b
Customer Deposits Interest Expense 8.013587b 3.851297b
Total Interest Expense 8.680008b 4.505915b
Net Interest Income 15.947019b versus 11.884801b
Total Non Interest Income 7.812677b versus 6.451051b
Total Operating Income 23.759696b versus 18.335851b
Loan Loss 999.882m versus 709.903m
Staff Costs 6.118728b versus 5.511355b
Other Operating Expenses 4.701362b versus 3.873854b
FY PBT 9.970537b versus 6.362562b +56.7062%
FY PAT 7.707986b versus 5.362602b +43.735%
FY EPS 1.84 versus 1.54 +19.4.085%
Final Dividend 0.50 versus 0.40 +25%

Conclusions

Strong Results. Dividend lifted 25%. PE Ratio of 7.255 means There is Head Room.

Q3 2012 versus Q3 2011
Total Assets 197.671556b versus 166.937290b
Loans And Advances net to Customers 118.350779b versus 106.443801b +11.186%
Profit and Loss Before Tax 7.490112b versus 5.452809b +37.362%
Profit and Loss After Tax 5.915956b versus 4.362247b +35.617%
Q3 Earnings Per Share 1.41 versus 1.25 +12.8%

H1 through June 2012 compared with H1 through June 2011
Loans and Advances Net to Customers 112.605b versus 109.408815b End Dec 2011+2.922%
Customer Deposits 145.682875b versus 130.711834b and [versus 142.632308b End Dec 2011]
Total Operating Income 11.482376b versus 9.331292b +23.052%
Staff Costs 3.066664b versus 2.549525b +20.283%
Profit Before Tax 5.006698b versus 4.145107b +20.785%
Profit After Tax 4.025372b versus 3.298420b +22.03%
Earnings Per Share 0.96 versus 0.95 +1.0526%

Conclusions

Earnings Per Share +1.0526% versus PBT +20.785% is because of the 1 for 5 Bonus that was effected in 2012.

FY Results 2011 versus FY Results 2010
Total Assets 168.311601b versus 154.339991b
Customer Deposits 142.632308b versus 123.878422b +15.14183%
Interest Income Loan and Advances 13.292373b versus 9.274912b
Interest Income Government Securities Interest 3.005299b versus 2.519198b
Total Interest Income 16.390715b versus 11.826746b
Total Interest Expense 4.505915b versus 2.638132b
Foreign Exchange Trading 1.013213b versus 0.621201b +63.1055%
Operating Income 18.335851b versus 15.671914b
Other Operating Expenses 3.873854b versus 3.144511b -> Not Sure what comprises this Genre
Total Operating Expenses 12.127233b versus 10.029273b
PBT 6.362562b versus 5.772618b +10.219696%
PAT 5.362602b versus 4.580698b +17.069538%
EPS 1.53 versus 1.31 +16.793%
Dividend 40 Cents a Share
Bonus Share of 1 for Every 5 held

Conclusions

PAT was +41.34% at H1 2011 versus +17.069538% FY 2011. COOP has clearly decelerated through H2. It trades on a PE 8.62745 X 2011 FY.

Swot Analysis 6 months to June 2011 versus six Months to June 2010
PBT 4.145107b versus 2.910854b
PAT 3.305483b versus 2.338512b +41.34%
EPS 0.95 versus 0.67 +.41.79%

Conclusions

At +40% and change and on a straight Line basis the Forward Implied PE is sub 8. The Regional Play is also interesting.

FY Results 2010 versus FY 2009
Total Assets 154.399b versus 110.678b
PAT 4.580698B versus 2.967962B
Fist and Final Dividend 0.40
4.580698B/ 3,492,369,920 = 1.311 Eps versus 0.85 last time = +54.235%

Conclusions

COOP Bank reported EPS of 1.311 per shares versus 0.85 last time +54.235%.
The Dividend is 0.40.
Average Price Over the last 5 Weeks
Average Price Over the last 5 Months
No. Of Shares Traded Over the last 5 Weeks
No. Of Shares Traded Over the last 5 Months
Market Capitalization Over the last 5 Weeks
Market Capitalization Over the last 5 Months
Data Source: Nairobi Stock Exchange
Trading Day: 24 Jul 2014
 
Downloads
 
  15-MAY-2014 ::  Financial results for the 1st quarter ended 31st March 2014
  Financial results for the 1st quarter ended 31st March 2014

Download N.S.E Announcement
   
  19-MAR-2014 ::  Financial results for the period ended 31st December 2013.
  Financial results for the period ended 31st December 2013.

Download N.S.E Announcement
   
  20-NOV-2013 ::  Group financial results for the third quarter ended 30th September 2013.
  Group financial results for the third quarter ended 30th September 2013.

Download N.S.E Announcement
   
  11-OCT-2013 ::  Regional expansion.
  Regional expansion.

Download N.S.E Announcement
   
  07-AUG-2013 ::  Results for the half year ended 30th June 2013.
  Results for the half year ended 30th June 2013.

Download N.S.E Announcement
   
 
Login / Register
 

 
 
Forgot your password? Register Now
 
 
 
 
 
RICH PODCASTS
08-apr-2011 ::  Rich Podcast 8th April 2011
07-apr-2011 ::  Rich Podcast 7th April 2011
06-apr-2011 ::  Rich Podcast 6th April 2011
05-apr-2011 ::  Rich Podcast 5th April 2011
04-apr-2011 ::  Rich Podcast 4th April 2011
01-apr-2011 ::  Rich Podcast 1st April 2011