[KRETAM] QoQ 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- 2.11%
YoY- 423.22%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 283,129 184,378 163,094 154,982 138,030 141,695 102,998 95.87%
PBT 73,517 46,332 30,359 13,753 16,487 19,324 16,044 175.11%
Tax 10,203 -13,796 -9,749 -821 -3,821 -2,300 -1,791 -
NP 83,720 32,536 20,610 12,932 12,666 17,024 14,253 224.50%
-
NP to SH 83,525 30,900 20,502 12,934 12,667 16,991 14,208 224.67%
-
Tax Rate -13.88% 29.78% 32.11% 5.97% 23.18% 11.90% 11.16% -
Total Cost 199,409 151,842 142,484 142,050 125,364 124,671 88,745 71.30%
-
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 23,275 - 23,276 - 23,276 - - -
Div Payout % 27.87% - 113.53% - 183.76% - - -
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 29.57% 17.65% 12.64% 8.34% 9.18% 12.01% 13.84% -
ROE 11.36% 4.59% 3.19% 2.01% 2.02% 2.65% 2.29% -
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 12.16 7.92 7.01 6.66 5.93 6.09 4.43 95.68%
EPS 3.59 1.33 0.88 0.56 0.54 0.73 0.61 224.91%
DPS 1.00 0.00 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 12.28 8.00 7.07 6.72 5.99 6.14 4.47 95.79%
EPS 3.62 1.34 0.89 0.56 0.55 0.74 0.62 223.20%
DPS 1.01 0.00 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 4.44 6.82 8.71 9.61 9.70 8.38 9.72 -40.60%
P/EPS 15.05 40.68 69.25 115.18 105.66 69.87 70.44 -64.16%
EY 6.65 2.46 1.44 0.87 0.95 1.43 1.42 179.12%
DY 1.85 0.00 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 5.55 6.94 7.92 9.31 10.88 9.36 11.19 -37.26%
P/EPS 18.81 41.43 63.01 111.58 118.52 78.09 81.09 -62.14%
EY 5.32 2.41 1.59 0.90 0.84 1.28 1.23 164.75%
DY 1.48 0.00 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