[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 52.0%
YoY- 80.49%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 168,307 105,933 46,507 151,196 98,831 64,306 32,514 198.94%
PBT 83,461 57,837 27,078 62,820 40,543 24,372 12,833 248.02%
Tax -18,624 -11,953 -4,137 -16,761 -10,230 -6,317 -3,181 224.49%
NP 64,837 45,884 22,941 46,059 30,313 18,055 9,652 255.60%
-
NP to SH 64,138 45,437 22,762 45,738 30,091 17,897 9,561 255.28%
-
Tax Rate 22.31% 20.67% 15.28% 26.68% 25.23% 25.92% 24.79% -
Total Cost 103,470 60,049 23,566 105,137 68,518 46,251 22,862 173.35%
-
Net Worth 383,898 374,158 352,065 283,880 254,402 301,383 293,898 19.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 45,236 - - - - - - -
Div Payout % 70.53% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 383,898 374,158 352,065 283,880 254,402 301,383 293,898 19.47%
NOSH 244,521 244,547 244,489 210,281 198,751 186,039 186,011 19.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 38.52% 43.31% 49.33% 30.46% 30.67% 28.08% 29.69% -
ROE 16.71% 12.14% 6.47% 16.11% 11.83% 5.94% 3.25% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.83 43.32 19.02 71.90 49.73 34.57 17.48 149.15%
EPS 26.24 18.58 9.31 21.76 15.14 9.62 5.14 196.18%
DPS 18.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.44 1.35 1.28 1.62 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 244,518
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.23 4.55 2.00 6.50 4.25 2.76 1.40 198.47%
EPS 2.76 1.95 0.98 1.97 1.29 0.77 0.41 256.10%
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1607 0.1513 0.122 0.1093 0.1295 0.1263 19.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.00 2.19 2.03 2.07 1.63 1.30 1.33 -
P/RPS 2.91 5.06 10.67 2.88 3.28 3.76 7.61 -47.28%
P/EPS 7.62 11.79 21.80 9.52 10.77 13.51 25.88 -55.70%
EY 13.12 8.48 4.59 10.51 9.29 7.40 3.86 125.89%
DY 9.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.43 1.41 1.53 1.27 0.80 0.84 31.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 -
Price 2.29 2.04 2.08 1.97 1.95 1.47 1.26 -
P/RPS 3.33 4.71 10.93 2.74 3.92 4.25 7.21 -40.22%
P/EPS 8.73 10.98 22.34 9.06 12.88 15.28 24.51 -49.72%
EY 11.45 9.11 4.48 11.04 7.76 6.54 4.08 98.83%
DY 8.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.33 1.44 1.46 1.52 0.91 0.80 49.28%

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