[KENCANA] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -2.78%
YoY- 42.5%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 1,062,282 1,124,012 1,140,843 1,177,002 1,185,164 1,273,968 1,452,162 -18.76%
PBT 167,148 167,380 152,805 151,856 157,676 175,556 121,125 23.87%
Tax -41,088 -44,448 -34,603 -34,586 -37,052 -43,308 -36,055 9.07%
NP 126,060 122,932 118,202 117,269 120,624 132,248 85,070 29.88%
-
NP to SH 126,246 123,304 118,202 117,269 120,624 132,248 85,110 29.97%
-
Tax Rate 24.58% 26.56% 22.65% 22.78% 23.50% 24.67% 29.77% -
Total Cost 936,222 1,001,080 1,022,641 1,059,733 1,064,540 1,141,720 1,367,092 -22.25%
-
Net Worth 679,228 461,033 433,106 396,911 369,625 342,331 313,886 67.06%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 679,228 461,033 433,106 396,911 369,625 342,331 313,886 67.06%
NOSH 905,638 903,988 902,305 902,071 901,524 900,871 896,817 0.65%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 11.87% 10.94% 10.36% 9.96% 10.18% 10.38% 5.86% -
ROE 18.59% 26.75% 27.29% 29.55% 32.63% 38.63% 27.11% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 117.30 124.34 126.44 130.48 131.46 141.42 161.92 -19.29%
EPS 13.94 13.64 13.10 13.00 13.38 14.68 9.49 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.51 0.48 0.44 0.41 0.38 0.35 65.98%
Adjusted Per Share Value based on latest NOSH - 903,267
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 53.28 56.37 57.22 59.03 59.44 63.90 72.83 -18.76%
EPS 6.33 6.18 5.93 5.88 6.05 6.63 4.27 29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3407 0.2312 0.2172 0.1991 0.1854 0.1717 0.1574 67.09%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.56 2.19 1.83 1.62 1.36 1.29 1.92 -
P/RPS 1.33 1.76 1.45 1.24 1.03 0.91 1.19 7.67%
P/EPS 11.19 16.06 13.97 12.46 10.16 8.79 20.23 -32.54%
EY 8.94 6.23 7.16 8.02 9.84 11.38 4.94 48.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 4.29 3.81 3.68 3.32 3.39 5.49 -47.54%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 21/12/09 30/09/09 22/06/09 24/03/09 15/12/08 23/09/08 -
Price 1.59 2.25 2.12 1.74 1.20 1.32 1.45 -
P/RPS 1.36 1.81 1.68 1.33 0.91 0.93 0.90 31.58%
P/EPS 11.41 16.50 16.18 13.38 8.97 8.99 15.28 -17.64%
EY 8.77 6.06 6.18 7.47 11.15 11.12 6.54 21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 4.41 4.42 3.95 2.93 3.47 4.14 -35.91%

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