[KRETAM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.59%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 109,300 121,864 138,718 162,980 158,980 143,364 131,315 -11.52%
PBT 22,744 26,677 39,979 74,033 74,772 67,736 57,339 -46.04%
Tax -7,407 -9,406 -12,433 -16,507 -15,090 -7,200 1,110 -
NP 15,337 17,271 27,546 57,526 59,682 60,536 58,449 -59.04%
-
NP to SH 15,123 17,033 27,202 45,701 47,898 48,775 46,764 -52.91%
-
Tax Rate 32.57% 35.26% 31.10% 22.30% 20.18% 10.63% -1.94% -
Total Cost 93,963 104,593 111,172 105,454 99,298 82,828 72,866 18.49%
-
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.82%
NOSH 186,159 185,555 182,999 181,087 181,069 180,938 169,414 6.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.03% 14.17% 19.86% 35.30% 37.54% 42.23% 44.51% -
ROE 5.64% 6.60% 10.85% 17.90% 19.31% 20.58% 27.60% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.71 65.68 75.80 90.00 87.80 79.23 77.51 -16.92%
EPS 8.12 9.18 14.86 25.24 26.45 26.96 27.60 -55.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.37 1.41 1.37 1.31 1.00 27.54%
Adjusted Per Share Value based on latest NOSH - 181,087
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.70 5.24 5.96 7.00 6.83 6.16 5.64 -11.45%
EPS 0.65 0.73 1.17 1.96 2.06 2.10 2.01 -52.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1108 0.1077 0.1097 0.1066 0.1018 0.0728 35.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.09 1.05 0.98 0.99 1.25 1.33 1.62 -
P/RPS 1.86 1.60 1.29 1.10 1.42 1.68 2.09 -7.48%
P/EPS 13.42 11.44 6.59 3.92 4.73 4.93 5.87 73.63%
EY 7.45 8.74 15.17 25.49 21.16 20.27 17.04 -42.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.72 0.70 0.91 1.02 1.62 -39.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 -
Price 1.14 1.07 1.11 0.98 1.10 1.44 1.44 -
P/RPS 1.94 1.63 1.46 1.09 1.25 1.82 1.86 2.84%
P/EPS 14.03 11.66 7.47 3.88 4.16 5.34 5.22 93.42%
EY 7.13 8.58 13.39 25.75 24.05 18.72 19.17 -48.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.81 0.70 0.80 1.10 1.44 -33.00%

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