[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 34.31%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 547,263 376,478 178,969 851,091 674,417 514,821 246,504 70.09%
PBT 67,967 37,799 31,992 142,168 113,431 121,117 60,533 8.02%
Tax -15,570 -10,245 -7,431 -31,864 -31,296 -32,635 -14,700 3.90%
NP 52,397 27,554 24,561 110,304 82,135 88,482 45,833 9.32%
-
NP to SH 52,258 27,445 24,494 110,017 81,912 88,280 45,698 9.34%
-
Tax Rate 22.91% 27.10% 23.23% 22.41% 27.59% 26.95% 24.28% -
Total Cost 494,866 348,924 154,408 740,787 592,282 426,339 200,671 82.43%
-
Net Worth 841,162 815,883 836,656 809,575 806,896 819,729 783,655 4.82%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 23,045 23,047 - 23,064 - - - -
Div Payout % 44.10% 83.98% - 20.96% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 841,162 815,883 836,656 809,575 806,896 819,729 783,655 4.82%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.57% 7.32% 13.72% 12.96% 12.18% 17.19% 18.59% -
ROE 6.21% 3.36% 2.93% 13.59% 10.15% 10.77% 5.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 23.75 16.33 7.76 36.90 29.17 22.17 10.60 71.14%
EPS 2.27 1.19 1.06 4.75 3.53 3.80 1.97 9.90%
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.365 0.354 0.363 0.351 0.349 0.353 0.337 5.45%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 23.51 16.17 7.69 36.56 28.97 22.12 10.59 70.09%
EPS 2.25 1.18 1.05 4.73 3.52 3.79 1.96 9.62%
DPS 0.99 0.99 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.3614 0.3505 0.3594 0.3478 0.3467 0.3522 0.3367 4.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.575 0.595 0.64 0.60 0.51 0.525 0.585 -
P/RPS 2.42 3.64 8.24 1.63 1.75 2.37 5.52 -42.26%
P/EPS 25.36 49.97 60.22 12.58 14.40 13.81 29.77 -10.12%
EY 3.94 2.00 1.66 7.95 6.95 7.24 3.36 11.18%
DY 1.74 1.68 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.58 1.68 1.76 1.71 1.46 1.49 1.74 -6.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 29/05/23 28/02/23 24/11/22 25/08/22 27/05/22 -
Price 0.64 0.60 0.63 0.64 0.60 0.515 0.625 -
P/RPS 2.70 3.67 8.11 1.73 2.06 2.32 5.90 -40.58%
P/EPS 28.22 50.39 59.28 13.42 16.94 13.55 31.80 -7.64%
EY 3.54 1.98 1.69 7.45 5.90 7.38 3.14 8.31%
DY 1.56 1.67 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 1.75 1.69 1.74 1.82 1.72 1.46 1.85 -3.63%

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