[KENCANA] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
21-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -73.92%
YoY- -6.76%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,090,090 811,514 531,141 281,003 1,140,843 882,752 592,582 50.30%
PBT 171,820 120,106 83,574 41,845 152,805 113,892 78,838 68.33%
Tax -35,622 -25,899 -20,544 -11,112 -34,603 -25,940 -18,526 54.81%
NP 136,198 94,207 63,030 30,733 118,202 87,952 60,312 72.38%
-
NP to SH 136,166 94,300 63,123 30,826 118,202 87,952 60,312 72.35%
-
Tax Rate 20.73% 21.56% 24.58% 26.56% 22.65% 22.78% 23.50% -
Total Cost 953,892 717,307 468,111 250,270 1,022,641 794,800 532,270 47.69%
-
Net Worth 584,255 490,314 679,228 461,033 433,106 396,911 369,625 35.80%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 584,255 490,314 679,228 461,033 433,106 396,911 369,625 35.80%
NOSH 1,270,121 1,140,265 905,638 903,988 902,305 902,071 901,524 25.75%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.49% 11.61% 11.87% 10.94% 10.36% 9.96% 10.18% -
ROE 23.31% 19.23% 9.29% 6.69% 27.29% 22.16% 16.32% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 85.83 71.17 58.65 31.08 126.44 97.86 65.73 19.52%
EPS 10.72 8.27 6.97 3.41 13.10 9.75 6.69 37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.75 0.51 0.48 0.44 0.41 7.99%
Adjusted Per Share Value based on latest NOSH - 903,988
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 54.67 40.70 26.64 14.09 57.22 44.27 29.72 50.29%
EPS 6.83 4.73 3.17 1.55 5.93 4.41 3.02 72.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.2459 0.3407 0.2312 0.2172 0.1991 0.1854 35.79%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.54 1.57 1.56 2.19 1.83 1.62 1.36 -
P/RPS 1.79 2.21 2.66 7.05 1.45 1.66 2.07 -9.25%
P/EPS 14.36 18.98 22.38 64.22 13.97 16.62 20.33 -20.73%
EY 6.96 5.27 4.47 1.56 7.16 6.02 4.92 26.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.65 2.08 4.29 3.81 3.68 3.32 0.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 28/06/10 25/03/10 21/12/09 30/09/09 22/06/09 24/03/09 -
Price 1.66 1.47 1.59 2.25 2.12 1.74 1.20 -
P/RPS 1.93 2.07 2.71 7.24 1.68 1.78 1.83 3.62%
P/EPS 15.48 17.78 22.81 65.98 16.18 17.85 17.94 -9.38%
EY 6.46 5.63 4.38 1.52 6.18 5.60 5.58 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 3.42 2.12 4.41 4.42 3.95 2.93 14.97%

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