[KRETAM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.09%
YoY- 423.22%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 785,582 502,454 318,076 154,982 476,997 338,968 197,272 150.60%
PBT 163,960 90,442 44,111 13,753 55,656 39,171 19,846 307.10%
Tax -14,162 -24,365 -10,569 -821 -9,199 -5,379 -3,078 175.86%
NP 149,798 66,077 33,542 12,932 46,457 33,792 16,768 328.82%
-
NP to SH 149,361 64,335 33,436 12,934 46,337 33,671 16,680 329.49%
-
Tax Rate 8.64% 26.94% 23.96% 5.97% 16.53% 13.73% 15.51% -
Total Cost 635,784 436,377 284,534 142,050 430,540 305,176 180,504 130.96%
-
Net Worth 735,503 672,684 642,425 644,752 628,459 640,097 621,476 11.85%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 46,550 23,276 23,276 - 23,276 - - -
Div Payout % 31.17% 36.18% 69.61% - 50.23% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 735,503 672,684 642,425 644,752 628,459 640,097 621,476 11.85%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.07% 13.15% 10.55% 8.34% 9.74% 9.97% 8.50% -
ROE 20.31% 9.56% 5.20% 2.01% 7.37% 5.26% 2.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.75 21.59 13.67 6.66 20.49 14.56 8.48 150.51%
EPS 6.42 2.76 1.44 0.56 1.99 1.45 0.72 328.28%
DPS 2.00 1.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.316 0.289 0.276 0.277 0.27 0.275 0.267 11.85%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.06 21.79 13.79 6.72 20.68 14.70 8.55 150.66%
EPS 6.48 2.79 1.45 0.56 2.01 1.46 0.72 330.94%
DPS 2.02 1.01 1.01 0.00 1.01 0.00 0.00 -
NAPS 0.3189 0.2917 0.2786 0.2796 0.2725 0.2776 0.2695 11.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.54 0.54 0.61 0.64 0.575 0.51 0.43 -
P/RPS 1.60 2.50 4.46 9.61 2.81 3.50 5.07 -53.54%
P/EPS 8.42 19.54 42.46 115.18 28.88 35.26 60.00 -72.89%
EY 11.88 5.12 2.35 0.87 3.46 2.84 1.67 268.56%
DY 3.70 1.85 1.64 0.00 1.74 0.00 0.00 -
P/NAPS 1.71 1.87 2.21 2.31 2.13 1.85 1.61 4.08%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 28/05/21 12/03/21 27/11/20 27/08/20 -
Price 0.675 0.55 0.555 0.62 0.645 0.57 0.495 -
P/RPS 2.00 2.55 4.06 9.31 3.15 3.91 5.84 -50.95%
P/EPS 10.52 19.90 38.64 111.58 32.40 39.40 69.08 -71.38%
EY 9.51 5.03 2.59 0.90 3.09 2.54 1.45 249.18%
DY 2.96 1.82 1.80 0.00 1.55 0.00 0.00 -
P/NAPS 2.14 1.90 2.01 2.24 2.39 2.07 1.85 10.16%

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