[KENCANA] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -8.79%
YoY- 51.93%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,124,012 1,140,843 1,177,002 1,185,164 1,273,968 1,452,162 1,526,016 -18.39%
PBT 167,380 152,805 151,856 157,676 175,556 121,125 119,884 24.84%
Tax -44,448 -34,603 -34,586 -37,052 -43,308 -36,055 -37,610 11.74%
NP 122,932 118,202 117,269 120,624 132,248 85,070 82,273 30.60%
-
NP to SH 123,304 118,202 117,269 120,624 132,248 85,110 82,294 30.84%
-
Tax Rate 26.56% 22.65% 22.78% 23.50% 24.67% 29.77% 31.37% -
Total Cost 1,001,080 1,022,641 1,059,733 1,064,540 1,141,720 1,367,092 1,443,742 -21.60%
-
Net Worth 461,033 433,106 396,911 369,625 342,331 313,886 286,242 37.28%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 461,033 433,106 396,911 369,625 342,331 313,886 286,242 37.28%
NOSH 903,988 902,305 902,071 901,524 900,871 896,817 894,507 0.70%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 10.94% 10.36% 9.96% 10.18% 10.38% 5.86% 5.39% -
ROE 26.75% 27.29% 29.55% 32.63% 38.63% 27.11% 28.75% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 124.34 126.44 130.48 131.46 141.42 161.92 170.60 -18.96%
EPS 13.64 13.10 13.00 13.38 14.68 9.49 9.20 29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.48 0.44 0.41 0.38 0.35 0.32 36.32%
Adjusted Per Share Value based on latest NOSH - 902,317
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 56.37 57.22 59.03 59.44 63.90 72.83 76.54 -18.40%
EPS 6.18 5.93 5.88 6.05 6.63 4.27 4.13 30.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2172 0.1991 0.1854 0.1717 0.1574 0.1436 37.24%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.19 1.83 1.62 1.36 1.29 1.92 1.99 -
P/RPS 1.76 1.45 1.24 1.03 0.91 1.19 1.17 31.18%
P/EPS 16.06 13.97 12.46 10.16 8.79 20.23 21.63 -17.95%
EY 6.23 7.16 8.02 9.84 11.38 4.94 4.62 21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 3.81 3.68 3.32 3.39 5.49 6.22 -21.88%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 21/12/09 30/09/09 22/06/09 24/03/09 15/12/08 23/09/08 25/06/08 -
Price 2.25 2.12 1.74 1.20 1.32 1.45 1.82 -
P/RPS 1.81 1.68 1.33 0.91 0.93 0.90 1.07 41.83%
P/EPS 16.50 16.18 13.38 8.97 8.99 15.28 19.78 -11.35%
EY 6.06 6.18 7.47 11.15 11.12 6.54 5.05 12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 4.42 3.95 2.93 3.47 4.14 5.69 -15.58%

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