[KENCANA] QoQ TTM 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- -1.89%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,089,698 1,069,605 1,079,402 1,103,354 1,140,843 1,190,402 1,198,353 -6.15%
PBT 171,341 159,019 157,541 150,761 152,805 145,104 140,014 14.45%
Tax -35,564 -34,562 -36,621 -34,888 -34,603 -33,787 -34,329 2.39%
NP 135,777 124,457 120,920 115,873 118,202 111,317 105,685 18.23%
-
NP to SH 135,777 124,550 121,013 115,966 118,202 111,341 105,725 18.20%
-
Tax Rate 20.76% 21.73% 23.25% 23.14% 22.65% 23.28% 24.52% -
Total Cost 953,921 945,148 958,482 987,481 1,022,641 1,079,085 1,092,668 -8.67%
-
Net Worth 746,585 698,234 680,414 461,033 433,432 397,437 369,950 59.90%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - 90 90 - - -
Div Payout % - - - 0.08% 0.08% - - -
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 746,585 698,234 680,414 461,033 433,432 397,437 369,950 59.90%
NOSH 1,659,080 1,623,802 907,219 903,988 902,985 903,267 902,317 50.25%
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 12.46% 11.64% 11.20% 10.50% 10.36% 9.35% 8.82% -
ROE 18.19% 17.84% 17.79% 25.15% 27.27% 28.01% 28.58% -
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 65.68 65.87 118.98 122.05 126.34 131.79 132.81 -37.54%
EPS 8.18 7.67 13.34 12.83 13.09 12.33 11.72 -21.36%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.45 0.43 0.75 0.51 0.48 0.44 0.41 6.42%
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 54.65 53.65 54.14 55.34 57.22 59.70 60.10 -6.15%
EPS 6.81 6.25 6.07 5.82 5.93 5.58 5.30 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.3502 0.3413 0.2312 0.2174 0.1993 0.1855 59.91%
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 2.34 2.38 1.31 1.79 1.45 1.23 1.02 74.20%
P/EPS 18.82 20.47 11.70 17.07 13.98 13.14 11.61 38.11%
EY 5.31 4.89 8.55 5.86 7.15 7.61 8.62 -27.66%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 3.42 3.65 2.08 4.29 3.81 3.68 3.32 2.00%
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 2.53 2.23 1.34 1.84 1.68 1.32 0.90 99.56%
P/EPS 20.28 19.16 11.92 17.54 16.20 14.12 10.24 57.90%
EY 4.93 5.22 8.39 5.70 6.17 7.08 9.76 -36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.42 2.12 4.41 4.42 3.95 2.93 16.66%

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