[KENCANA] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[KENCANA] KENCANA PETROLEUM BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 1.67%
YoY- 64.99%
Quarter Report
Latest QR
Upcoming QR
KENCANA's Result
KENCANA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 2,231,426 2,279,704 1,561,003 1,423,041 1,378,906 1,347,836 1,090,090 61.00%
PBT 433,690 434,040 272,967 266,474 260,166 272,376 171,820 85.07%
Tax -93,726 -99,516 -49,781 -53,957 -54,238 -62,948 -35,622 90.25%
NP 339,964 334,524 223,186 212,517 205,928 209,428 136,198 83.70%
-
NP to SH 339,760 334,188 223,110 212,517 205,928 209,428 136,166 83.65%
-
Tax Rate 21.61% 22.93% 18.24% 20.25% 20.85% 23.11% 20.73% -
Total Cost 1,891,462 1,945,180 1,337,817 1,210,524 1,172,978 1,138,408 953,892 57.63%
-
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 17.59% 18.06% 14.44% 17.15% 23.85% 25.80% 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 112.04 114.60 88.93 81.51 83.03 81.35 85.83 19.38%
EPS 17.06 16.80 12.71 12.17 12.40 12.64 10.72 36.19%
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 - 1,993,833
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 111.92 114.34 78.29 71.37 69.16 67.60 54.67 61.01%
EPS 17.04 16.76 11.19 10.66 10.33 10.50 6.83 83.64%
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 2.78 2.26 3.32 3.23 3.10 2.35 1.79 34.00%
P/EPS 18.29 15.42 23.21 21.60 20.73 15.11 14.36 17.44%
EY 5.47 6.49 4.31 4.63 4.82 6.62 6.96 -14.79%
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 2.81 2.43 2.89 3.42 3.06 2.69 1.93 28.37%
P/EPS 18.46 16.61 20.22 22.92 20.48 17.33 15.48 12.41%
EY 5.42 6.02 4.95 4.36 4.88 5.77 6.46 -11.01%
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