[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 37.62%
YoY- 7131.41%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 502,454 318,076 154,982 476,997 338,968 197,272 94,274 204.80%
PBT 90,442 44,111 13,753 55,656 39,171 19,846 3,802 725.53%
Tax -24,365 -10,569 -821 -9,199 -5,379 -3,078 -1,287 609.05%
NP 66,077 33,542 12,932 46,457 33,792 16,768 2,515 782.01%
-
NP to SH 64,335 33,436 12,934 46,337 33,671 16,680 2,472 776.47%
-
Tax Rate 26.94% 23.96% 5.97% 16.53% 13.73% 15.51% 33.85% -
Total Cost 436,377 284,534 142,050 430,540 305,176 180,504 91,759 182.52%
-
Net Worth 672,684 642,425 644,752 628,459 640,097 621,476 607,510 7.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 23,276 23,276 - 23,276 - - - -
Div Payout % 36.18% 69.61% - 50.23% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 672,684 642,425 644,752 628,459 640,097 621,476 607,510 7.02%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.15% 10.55% 8.34% 9.74% 9.97% 8.50% 2.67% -
ROE 9.56% 5.20% 2.01% 7.37% 5.26% 2.68% 0.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.59 13.67 6.66 20.49 14.56 8.48 4.05 204.85%
EPS 2.76 1.44 0.56 1.99 1.45 0.72 0.11 755.38%
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.289 0.276 0.277 0.27 0.275 0.267 0.261 7.02%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.79 13.79 6.72 20.68 14.70 8.55 4.09 204.72%
EPS 2.79 1.45 0.56 2.01 1.46 0.72 0.11 761.56%
DPS 1.01 1.01 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.2917 0.2786 0.2796 0.2725 0.2776 0.2695 0.2634 7.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.54 0.61 0.64 0.575 0.51 0.43 0.315 -
P/RPS 2.50 4.46 9.61 2.81 3.50 5.07 7.78 -53.05%
P/EPS 19.54 42.46 115.18 28.88 35.26 60.00 296.60 -83.66%
EY 5.12 2.35 0.87 3.46 2.84 1.67 0.34 508.80%
DY 1.85 1.64 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.87 2.21 2.31 2.13 1.85 1.61 1.21 33.63%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 28/05/21 12/03/21 27/11/20 27/08/20 29/06/20 -
Price 0.55 0.555 0.62 0.645 0.57 0.495 0.43 -
P/RPS 2.55 4.06 9.31 3.15 3.91 5.84 10.62 -61.33%
P/EPS 19.90 38.64 111.58 32.40 39.40 69.08 404.89 -86.55%
EY 5.03 2.59 0.90 3.09 2.54 1.45 0.25 638.40%
DY 1.82 1.80 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.90 2.01 2.24 2.39 2.07 1.85 1.65 9.85%

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