[KENCANA] QoQ TTM 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- 5.31%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 1,079,402 1,103,354 1,140,843 1,190,402 1,198,353 1,275,671 1,452,162 -17.89%
PBT 157,541 150,761 152,805 145,104 140,014 137,670 121,125 19.09%
Tax -36,621 -34,888 -34,603 -33,787 -34,329 -37,559 -36,055 1.04%
NP 120,920 115,873 118,202 111,317 105,685 100,111 85,070 26.33%
-
NP to SH 121,013 115,966 118,202 111,341 105,725 100,151 85,110 26.36%
-
Tax Rate 23.25% 23.14% 22.65% 23.28% 24.52% 27.28% 29.77% -
Total Cost 958,482 987,481 1,022,641 1,079,085 1,092,668 1,175,560 1,367,092 -21.02%
-
Net Worth 680,414 461,033 433,432 397,437 369,950 342,331 316,040 66.49%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 90 90 - - - - -
Div Payout % - 0.08% 0.08% - - - - -
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 680,414 461,033 433,432 397,437 369,950 342,331 316,040 66.49%
NOSH 907,219 903,988 902,985 903,267 902,317 900,871 902,973 0.31%
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 11.20% 10.50% 10.36% 9.35% 8.82% 7.85% 5.86% -
ROE 17.79% 25.15% 27.27% 28.01% 28.58% 29.26% 26.93% -
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 118.98 122.05 126.34 131.79 132.81 141.60 160.82 -18.15%
EPS 13.34 12.83 13.09 12.33 11.72 11.12 9.43 25.93%
DPS 0.00 0.01 0.01 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 54.14 55.34 57.22 59.70 60.10 63.98 72.83 -17.89%
EPS 6.07 5.82 5.93 5.58 5.30 5.02 4.27 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3413 0.2312 0.2174 0.1993 0.1855 0.1717 0.1585 66.51%
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 1.31 1.79 1.45 1.23 1.02 0.91 1.19 6.59%
P/EPS 11.70 17.07 13.98 13.14 11.61 11.60 20.37 -30.83%
EY 8.55 5.86 7.15 7.61 8.62 8.62 4.91 44.59%
DY 0.00 0.00 0.01 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 1.34 1.84 1.68 1.32 0.90 0.93 0.90 30.29%
P/EPS 11.92 17.54 16.20 14.12 10.24 11.87 15.38 -15.58%
EY 8.39 5.70 6.17 7.08 9.76 8.42 6.50 18.49%
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