[KENCANA] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
14-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -62.55%
YoY- 59.57%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,115,713 569,926 1,561,003 1,067,281 689,453 336,959 1,090,090 1.55%
PBT 216,845 108,510 272,967 199,856 130,083 68,094 171,820 16.73%
Tax -46,863 -24,879 -49,781 -40,468 -27,119 -15,737 -35,622 20.00%
NP 169,982 83,631 223,186 159,388 102,964 52,357 136,198 15.87%
-
NP to SH 169,880 83,547 223,110 159,388 102,964 52,357 136,166 15.84%
-
Tax Rate 21.61% 22.93% 18.24% 20.25% 20.85% 23.11% 20.73% -
Total Cost 945,731 486,295 1,337,817 907,893 586,489 284,602 953,892 -0.56%
-
Net Worth 1,931,812 1,849,969 1,544,742 1,239,490 863,569 811,864 584,255 121.46%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,931,812 1,849,969 1,544,742 1,239,490 863,569 811,864 584,255 121.46%
NOSH 1,991,559 1,989,214 1,755,389 1,745,761 1,660,709 1,656,867 1,270,121 34.85%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.24% 14.67% 14.30% 14.93% 14.93% 15.54% 12.49% -
ROE 8.79% 4.52% 14.44% 12.86% 11.92% 6.45% 23.31% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 56.02 28.65 88.93 61.14 41.52 20.34 85.83 -24.69%
EPS 8.53 4.20 12.71 9.13 6.20 3.16 10.72 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.88 0.71 0.52 0.49 0.46 64.21%
Adjusted Per Share Value based on latest NOSH - 1,989,214
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 55.96 28.58 78.29 53.53 34.58 16.90 54.67 1.56%
EPS 8.52 4.19 11.19 7.99 5.16 2.63 6.83 15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 0.9278 0.7748 0.6217 0.4331 0.4072 0.293 121.47%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.12 2.59 2.95 2.63 2.57 1.91 1.54 -
P/RPS 5.57 9.04 3.32 4.30 6.19 9.39 1.79 112.70%
P/EPS 36.58 61.67 23.21 28.81 41.45 60.44 14.36 86.20%
EY 2.73 1.62 4.31 3.47 2.41 1.65 6.96 -46.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 2.78 3.35 3.70 4.94 3.90 3.35 -2.59%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 14/12/11 21/09/11 24/06/11 17/03/11 13/12/10 29/09/10 -
Price 3.15 2.79 2.57 2.79 2.54 2.19 1.66 -
P/RPS 5.62 9.74 2.89 4.56 6.12 10.77 1.93 103.52%
P/EPS 36.93 66.43 20.22 30.56 40.97 69.30 15.48 78.25%
EY 2.71 1.51 4.95 3.27 2.44 1.44 6.46 -43.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.00 2.92 3.93 4.88 4.47 3.61 -6.74%

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