[KENCANA] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 100.47%
YoY--%
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,062,282 1,185,164 1,692,782 554,468 0 -
PBT 167,148 157,676 119,898 51,964 0 -
Tax -41,088 -37,052 -40,504 -11,404 0 -
NP 126,060 120,624 79,394 40,560 0 -
-
NP to SH 126,246 120,624 79,394 40,560 0 -
-
Tax Rate 24.58% 23.50% 33.78% 21.95% - -
Total Cost 936,222 1,064,540 1,613,388 513,908 0 -
-
Net Worth 679,228 369,625 258,699 154,803 0 -
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 679,228 369,625 258,699 154,803 0 -
NOSH 905,638 901,524 892,067 751,111 0 -
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.87% 10.18% 4.69% 7.32% 0.00% -
ROE 18.59% 32.63% 30.69% 26.20% 0.00% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 117.30 131.46 189.76 73.82 0.00 -
EPS 13.94 13.38 8.90 5.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.41 0.29 0.2061 0.00 -
Adjusted Per Share Value based on latest NOSH - 801,157
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 53.28 59.44 84.90 27.81 0.00 -
EPS 6.33 6.05 3.98 2.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3407 0.1854 0.1297 0.0776 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 - -
Price 1.56 1.36 2.20 1.43 0.00 -
P/RPS 1.33 1.03 1.16 1.94 0.00 -
P/EPS 11.19 10.16 24.72 26.48 0.00 -
EY 8.94 9.84 4.05 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.32 7.59 6.94 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 25/03/10 24/03/09 24/03/08 26/03/07 - -
Price 1.59 1.20 1.57 1.15 0.00 -
P/RPS 1.36 0.91 0.83 1.56 0.00 -
P/EPS 11.41 8.97 17.64 21.30 0.00 -
EY 8.77 11.15 5.67 4.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.93 5.41 5.58 0.00 -

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