[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 50.3%
YoY- -6.83%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 98,831 64,306 32,514 120,153 82,346 53,541 20,560 184.55%
PBT 40,543 24,372 12,833 35,105 23,127 17,105 3,391 422.07%
Tax -10,230 -6,317 -3,181 -9,545 -6,144 -4,586 -1,214 313.56%
NP 30,313 18,055 9,652 25,560 16,983 12,519 2,177 477.85%
-
NP to SH 30,091 17,897 9,561 25,341 16,860 12,447 2,171 476.08%
-
Tax Rate 25.23% 25.92% 24.79% 27.19% 26.57% 26.81% 35.80% -
Total Cost 68,518 46,251 22,862 94,593 65,363 41,022 18,383 140.20%
-
Net Worth 254,402 301,383 293,898 281,052 271,695 267,917 257,922 -0.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,402 301,383 293,898 281,052 271,695 267,917 257,922 -0.91%
NOSH 198,751 186,039 186,011 186,127 186,092 186,053 185,555 4.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.67% 28.08% 29.69% 21.27% 20.62% 23.38% 10.59% -
ROE 11.83% 5.94% 3.25% 9.02% 6.21% 4.65% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.73 34.57 17.48 64.55 44.25 28.78 11.08 171.84%
EPS 15.14 9.62 5.14 13.61 9.06 6.69 1.17 450.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.62 1.58 1.51 1.46 1.44 1.39 -5.34%
Adjusted Per Share Value based on latest NOSH - 186,190
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.25 2.76 1.40 5.16 3.54 2.30 0.88 185.44%
EPS 1.29 0.77 0.41 1.09 0.72 0.53 0.09 489.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1295 0.1263 0.1207 0.1167 0.1151 0.1108 -0.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.63 1.30 1.33 1.16 1.10 1.09 1.05 -
P/RPS 3.28 3.76 7.61 1.80 2.49 3.79 9.48 -50.68%
P/EPS 10.77 13.51 25.88 8.52 12.14 16.29 89.74 -75.63%
EY 9.29 7.40 3.86 11.74 8.24 6.14 1.11 311.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.80 0.84 0.77 0.75 0.76 0.76 40.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 -
Price 1.95 1.47 1.26 1.19 1.14 1.14 1.07 -
P/RPS 3.92 4.25 7.21 1.84 2.58 3.96 9.66 -45.15%
P/EPS 12.88 15.28 24.51 8.74 12.58 17.04 91.45 -72.89%
EY 7.76 6.54 4.08 11.44 7.95 5.87 1.09 269.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.91 0.80 0.79 0.78 0.79 0.77 57.29%

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