[KENCANA] QoQ TTM 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- 5.57%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,103,354 1,140,843 1,190,402 1,198,353 1,275,671 1,452,162 1,462,234 -17.07%
PBT 150,761 152,805 145,104 140,014 137,670 121,125 118,012 17.68%
Tax -34,888 -34,603 -33,787 -34,329 -37,559 -36,055 -37,339 -4.41%
NP 115,873 118,202 111,317 105,685 100,111 85,070 80,673 27.21%
-
NP to SH 115,966 118,202 111,341 105,725 100,151 85,110 80,689 27.26%
-
Tax Rate 23.14% 22.65% 23.28% 24.52% 27.28% 29.77% 31.64% -
Total Cost 987,481 1,022,641 1,079,085 1,092,668 1,175,560 1,367,092 1,381,561 -20.00%
-
Net Worth 461,033 433,432 397,437 369,950 342,331 316,040 288,839 36.46%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 90 90 - - - - - -
Div Payout % 0.08% 0.08% - - - - - -
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 461,033 433,432 397,437 369,950 342,331 316,040 288,839 36.46%
NOSH 903,988 902,985 903,267 902,317 900,871 902,973 902,622 0.10%
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 10.50% 10.36% 9.35% 8.82% 7.85% 5.86% 5.52% -
ROE 25.15% 27.27% 28.01% 28.58% 29.26% 26.93% 27.94% -
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 122.05 126.34 131.79 132.81 141.60 160.82 162.00 -17.16%
EPS 12.83 13.09 12.33 11.72 11.12 9.43 8.94 27.14%
DPS 0.01 0.01 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 55.34 57.22 59.70 60.10 63.98 72.83 73.34 -17.07%
EPS 5.82 5.93 5.58 5.30 5.02 4.27 4.05 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2174 0.1993 0.1855 0.1717 0.1585 0.1449 36.43%
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 1.79 1.45 1.23 1.02 0.91 1.19 1.23 28.33%
P/EPS 17.07 13.98 13.14 11.61 11.60 20.37 22.26 -16.17%
EY 5.86 7.15 7.61 8.62 8.62 4.91 4.49 19.36%
DY 0.00 0.01 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 1.84 1.68 1.32 0.90 0.93 0.90 1.12 39.10%
P/EPS 17.54 16.20 14.12 10.24 11.87 15.38 20.36 -9.43%
EY 5.70 6.17 7.08 9.76 8.42 6.50 4.91 10.42%
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