[KENCANA] QoQ TTM Result on 30-Apr-2011 [#3]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 14.38%
YoY- 61.27%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,987,263 1,793,970 1,561,003 1,345,465 1,248,010 1,145,654 1,089,698 49.10%
PBT 359,729 313,383 272,967 251,091 217,850 197,590 171,341 63.74%
Tax -69,525 -58,923 -49,781 -50,133 -42,139 -40,189 -35,564 56.15%
NP 290,204 254,460 223,186 200,958 175,711 157,401 135,777 65.69%
-
NP to SH 290,026 254,300 223,110 200,865 175,618 157,308 135,777 65.63%
-
Tax Rate 19.33% 18.80% 18.24% 19.97% 19.34% 20.34% 20.76% -
Total Cost 1,697,059 1,539,510 1,337,817 1,144,507 1,072,299 988,253 953,921 46.66%
-
Net Worth 1,934,018 1,849,969 1,644,438 1,300,683 865,646 811,864 746,585 88.29%
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 1,934,018 1,849,969 1,644,438 1,300,683 865,646 811,864 746,585 88.29%
NOSH 1,993,833 1,989,214 1,868,680 1,831,948 1,664,703 1,656,867 1,659,080 12.99%
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 14.60% 14.18% 14.30% 14.94% 14.08% 13.74% 12.46% -
ROE 15.00% 13.75% 13.57% 15.44% 20.29% 19.38% 18.19% -
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 99.67 90.18 83.54 73.44 74.97 69.15 65.68 31.95%
EPS 14.55 12.78 11.94 10.96 10.55 9.49 8.18 46.65%
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 0.45 66.63%
Adjusted Per Share Value based on latest NOSH - 1,831,948
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 99.67 89.98 78.29 67.48 62.59 57.46 54.65 49.11%
EPS 14.55 12.75 11.19 10.07 8.81 7.89 6.81 65.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.9278 0.8248 0.6524 0.4342 0.4072 0.3744 88.30%
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 3.13 2.87 3.53 3.58 3.43 2.76 2.34 21.33%
P/EPS 21.45 20.26 24.71 23.99 24.36 20.12 18.82 9.08%
EY 4.66 4.94 4.05 4.17 4.10 4.97 5.31 -8.31%
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 3.42 -3.92%
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 3.16 3.09 3.08 3.80 3.39 3.17 2.53 15.93%
P/EPS 21.66 21.82 21.53 25.45 24.08 23.07 20.28 4.47%
EY 4.62 4.58 4.65 3.93 4.15 4.34 4.93 -4.22%
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 3.69 -8.09%

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