[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.03%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 82,346 53,541 20,560 138,718 117,218 82,960 37,414 69.12%
PBT 23,127 17,105 3,391 39,978 47,212 34,340 16,693 24.25%
Tax -6,144 -4,586 -1,214 -12,433 -12,876 -9,611 -4,241 28.00%
NP 16,983 12,519 2,177 27,545 34,336 24,729 12,452 22.96%
-
NP to SH 16,860 12,447 2,171 27,200 34,013 24,527 12,340 23.10%
-
Tax Rate 26.57% 26.81% 35.80% 31.10% 27.27% 27.99% 25.41% -
Total Cost 65,363 41,022 18,383 111,173 82,882 58,231 24,962 89.86%
-
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.51%
NOSH 186,092 186,053 185,555 181,528 181,016 180,877 180,938 1.88%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.62% 23.38% 10.59% 19.86% 29.29% 29.81% 33.28% -
ROE 6.21% 4.65% 0.84% 10.86% 13.33% 9.90% 5.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.25 28.78 11.08 76.42 64.76 45.87 20.68 65.97%
EPS 9.06 6.69 1.17 15.00 18.79 13.56 6.82 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.39 1.38 1.41 1.37 1.31 7.48%
Adjusted Per Share Value based on latest NOSH - 182,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.54 2.30 0.88 5.96 5.04 3.56 1.61 69.00%
EPS 0.72 0.53 0.09 1.17 1.46 1.05 0.53 22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1151 0.1108 0.1076 0.1097 0.1065 0.1018 9.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.10 1.09 1.05 0.98 0.99 1.25 1.33 -
P/RPS 2.49 3.79 9.48 1.28 1.53 2.73 6.43 -46.84%
P/EPS 12.14 16.29 89.74 6.54 5.27 9.22 19.50 -27.06%
EY 8.24 6.14 1.11 15.29 18.98 10.85 5.13 37.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.76 0.71 0.70 0.91 1.02 -18.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 -
Price 1.14 1.14 1.07 1.11 0.98 1.10 1.44 -
P/RPS 2.58 3.96 9.66 1.45 1.51 2.40 6.96 -48.36%
P/EPS 12.58 17.04 91.45 7.41 5.22 8.11 21.11 -29.16%
EY 7.95 5.87 1.09 13.50 19.17 12.33 4.74 41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.77 0.80 0.70 0.80 1.10 -20.46%

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