[KRETAM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.91%
YoY- 19.47%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,718 156,290 165,920 149,656 131,315 114,070 110,590 16.22%
PBT 39,978 62,949 68,680 66,772 49,002 40,689 33,812 11.75%
Tax -12,433 -17,168 -19,222 -16,964 1,110 6,321 13,176 -
NP 27,545 45,781 49,458 49,808 50,112 47,010 46,988 -29.84%
-
NP to SH 27,200 45,350 49,054 49,360 49,815 46,768 46,782 -30.22%
-
Tax Rate 31.10% 27.27% 27.99% 25.41% -2.27% -15.53% -38.97% -
Total Cost 111,173 110,509 116,462 99,848 81,203 67,060 63,602 44.86%
-
Net Worth 250,509 255,233 247,802 237,029 193,974 205,256 194,266 18.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 250,509 255,233 247,802 237,029 193,974 205,256 194,266 18.38%
NOSH 181,528 181,016 180,877 180,938 156,431 152,041 151,889 12.55%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.86% 29.29% 29.81% 33.28% 38.16% 41.21% 42.49% -
ROE 10.86% 17.77% 19.80% 20.82% 25.68% 22.79% 24.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.42 86.34 91.73 82.71 83.94 75.03 72.81 3.26%
EPS 15.00 25.05 27.12 27.28 32.03 30.76 30.80 -37.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.37 1.31 1.24 1.35 1.279 5.17%
Adjusted Per Share Value based on latest NOSH - 180,938
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.96 6.71 7.13 6.43 5.64 4.90 4.75 16.25%
EPS 1.17 1.95 2.11 2.12 2.14 2.01 2.01 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1097 0.1065 0.1018 0.0833 0.0882 0.0835 18.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 0.99 1.25 1.33 1.62 1.15 1.03 -
P/RPS 1.28 1.15 1.36 1.61 1.93 1.53 1.41 -6.21%
P/EPS 6.54 3.95 4.61 4.88 5.09 3.74 3.34 56.19%
EY 15.29 25.31 21.70 20.51 19.66 26.75 29.90 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.91 1.02 1.31 0.85 0.81 -8.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 -
Price 1.11 0.98 1.10 1.44 1.44 1.54 1.01 -
P/RPS 1.45 1.14 1.20 1.74 1.72 2.05 1.39 2.84%
P/EPS 7.41 3.91 4.06 5.28 4.52 5.01 3.28 71.74%
EY 13.50 25.56 24.65 18.94 22.11 19.97 30.50 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.80 1.10 1.16 1.14 0.79 0.83%

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