[KRETAM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 99.62%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 70,078 244,374 168,307 105,933 46,507 151,196 98,831 -20.46%
PBT 15,696 99,845 83,461 57,837 27,078 62,820 40,543 -46.85%
Tax -4,628 -25,027 -18,624 -11,953 -4,137 -16,761 -10,230 -41.04%
NP 11,068 74,818 64,837 45,884 22,941 46,059 30,313 -48.88%
-
NP to SH 11,038 73,997 64,138 45,437 22,762 45,738 30,091 -48.72%
-
Tax Rate 29.49% 25.07% 22.31% 20.67% 15.28% 26.68% 25.23% -
Total Cost 59,010 169,556 103,470 60,049 23,566 105,137 68,518 -9.47%
-
Net Worth 869,882 584,173 383,898 374,158 352,065 283,880 254,402 126.79%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 46,184 45,236 - - - - -
Div Payout % - 62.41% 70.53% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 869,882 584,173 383,898 374,158 352,065 283,880 254,402 126.79%
NOSH 365,496 249,646 244,521 244,547 244,489 210,281 198,751 50.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.79% 30.62% 38.52% 43.31% 49.33% 30.46% 30.67% -
ROE 1.27% 12.67% 16.71% 12.14% 6.47% 16.11% 11.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.17 97.89 68.83 43.32 19.02 71.90 49.73 -47.00%
EPS 3.02 29.64 26.24 18.58 9.31 21.76 15.14 -65.82%
DPS 0.00 18.50 18.50 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 1.57 1.53 1.44 1.35 1.28 51.15%
Adjusted Per Share Value based on latest NOSH - 244,584
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.04 10.60 7.30 4.59 2.02 6.56 4.29 -20.49%
EPS 0.48 3.21 2.78 1.97 0.99 1.98 1.30 -48.50%
DPS 0.00 2.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 0.3772 0.2533 0.1665 0.1622 0.1527 0.1231 0.1103 126.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.33 2.35 2.00 2.19 2.03 2.07 1.63 -
P/RPS 12.15 2.40 2.91 5.06 10.67 2.88 3.28 139.21%
P/EPS 77.15 7.93 7.62 11.79 21.80 9.52 10.77 271.15%
EY 1.30 12.61 13.12 8.48 4.59 10.51 9.29 -73.01%
DY 0.00 7.87 9.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 1.27 1.43 1.41 1.53 1.27 -15.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 -
Price 2.17 2.40 2.29 2.04 2.08 1.97 1.95 -
P/RPS 11.32 2.45 3.33 4.71 10.93 2.74 3.92 102.65%
P/EPS 71.85 8.10 8.73 10.98 22.34 9.06 12.88 214.20%
EY 1.39 12.35 11.45 9.11 4.48 11.04 7.76 -68.19%
DY 0.00 7.71 8.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 1.46 1.33 1.44 1.46 1.52 -28.94%

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