[KRETAM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 74.12%
YoY- 222.34%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 899,222 1,029,642 986,016 785,582 669,938 636,152 619,928 28.11%
PBT 151,241 242,234 242,132 163,960 120,589 88,222 55,012 96.12%
Tax -41,728 -65,270 -58,800 -14,162 -32,486 -21,138 -3,284 443.68%
NP 109,513 176,964 183,332 149,798 88,102 67,084 51,728 64.80%
-
NP to SH 109,216 176,560 182,792 149,361 85,780 66,872 51,736 64.48%
-
Tax Rate 27.59% 26.95% 24.28% 8.64% 26.94% 23.96% 5.97% -
Total Cost 789,709 852,678 802,684 635,784 581,836 569,068 568,200 24.51%
-
Net Worth 806,896 819,729 783,655 735,503 672,684 642,425 644,752 16.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 46,550 31,035 46,552 - -
Div Payout % - - - 31.17% 36.18% 69.61% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 806,896 819,729 783,655 735,503 672,684 642,425 644,752 16.11%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.18% 17.19% 18.59% 19.07% 13.15% 10.55% 8.34% -
ROE 13.54% 21.54% 23.33% 20.31% 12.75% 10.41% 8.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 38.89 44.34 42.40 33.75 28.78 27.33 26.63 28.68%
EPS 4.71 7.60 7.88 6.42 3.68 2.88 2.24 64.05%
DPS 0.00 0.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 0.349 0.353 0.337 0.316 0.289 0.276 0.277 16.63%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 38.63 44.24 42.36 33.75 28.78 27.33 26.63 28.11%
EPS 4.69 7.59 7.85 6.42 3.68 2.88 2.24 63.58%
DPS 0.00 0.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 0.3467 0.3522 0.3367 0.316 0.289 0.276 0.277 16.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.51 0.525 0.585 0.54 0.54 0.61 0.64 -
P/RPS 1.31 1.18 1.38 1.60 1.88 2.23 2.40 -33.18%
P/EPS 10.80 6.90 7.44 8.42 14.65 21.23 28.79 -47.95%
EY 9.26 14.48 13.44 11.88 6.82 4.71 3.47 92.27%
DY 0.00 0.00 0.00 3.70 2.47 3.28 0.00 -
P/NAPS 1.46 1.49 1.74 1.71 1.87 2.21 2.31 -26.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 25/02/22 26/11/21 30/08/21 28/05/21 -
Price 0.60 0.515 0.625 0.675 0.55 0.555 0.62 -
P/RPS 1.54 1.16 1.47 2.00 1.91 2.03 2.33 -24.10%
P/EPS 12.70 6.77 7.95 10.52 14.92 19.32 27.89 -40.78%
EY 7.87 14.76 12.58 9.51 6.70 5.18 3.58 68.98%
DY 0.00 0.00 0.00 2.96 2.42 3.60 0.00 -
P/NAPS 1.72 1.46 1.85 2.14 1.90 2.01 2.24 -16.13%

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