[KRETAM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 34.51%
YoY- -25.33%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 172,891 88,243 252,297 223,752 132,217 70,078 244,374 -20.61%
PBT 9,152 9,772 55,524 46,251 26,025 15,696 99,845 -79.70%
Tax -2,807 -2,810 -15,824 1,640 9,637 -4,628 -25,027 -76.77%
NP 6,345 6,962 39,700 47,891 35,662 11,068 74,818 -80.72%
-
NP to SH 6,290 6,897 39,567 47,895 35,608 11,038 73,997 -80.69%
-
Tax Rate 30.67% 28.76% 28.50% -3.55% -37.03% 29.49% 25.07% -
Total Cost 166,546 81,281 212,597 175,861 96,555 59,010 169,556 -1.18%
-
Net Worth 903,273 901,353 895,902 906,714 892,027 869,882 584,173 33.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 46,184 -
Div Payout % - - - - - - 62.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 903,273 901,353 895,902 906,714 892,027 869,882 584,173 33.75%
NOSH 365,697 364,920 365,674 365,610 365,585 365,496 249,646 29.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.67% 7.89% 15.74% 21.40% 26.97% 15.79% 30.62% -
ROE 0.70% 0.77% 4.42% 5.28% 3.99% 1.27% 12.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.28 24.18 68.99 61.20 36.17 19.17 97.89 -38.46%
EPS 1.72 1.89 10.83 13.10 9.74 3.02 29.64 -85.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.50 -
NAPS 2.47 2.47 2.45 2.48 2.44 2.38 2.34 3.67%
Adjusted Per Share Value based on latest NOSH - 365,684
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.50 3.83 10.94 9.70 5.73 3.04 10.60 -20.61%
EPS 0.27 0.30 1.72 2.08 1.54 0.48 3.21 -80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.3917 0.3908 0.3885 0.3932 0.3868 0.3772 0.2533 33.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.21 1.94 2.01 2.20 2.10 2.33 2.35 -
P/RPS 4.67 8.02 2.91 3.59 5.81 12.15 2.40 55.92%
P/EPS 128.49 102.65 18.58 16.79 21.56 77.15 7.93 541.40%
EY 0.78 0.97 5.38 5.95 4.64 1.30 12.61 -84.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.87 -
P/NAPS 0.89 0.79 0.82 0.89 0.86 0.98 1.00 -7.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 27/02/12 -
Price 2.64 2.13 2.02 2.02 2.33 2.17 2.40 -
P/RPS 5.58 8.81 2.93 3.30 6.44 11.32 2.45 73.19%
P/EPS 153.49 112.70 18.67 15.42 23.92 71.85 8.10 612.04%
EY 0.65 0.89 5.36 6.49 4.18 1.39 12.35 -85.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.71 -
P/NAPS 1.07 0.86 0.82 0.81 0.95 0.91 1.03 2.57%

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