[KRETAM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 152.24%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,638 130,917 132,107 120,153 103,846 109,300 121,864 7.91%
PBT 52,519 42,368 44,545 35,103 15,891 22,744 26,677 57.01%
Tax -13,632 -11,276 -11,511 -9,544 -5,700 -7,407 -9,406 28.03%
NP 38,887 31,092 33,034 25,559 10,191 15,337 17,271 71.70%
-
NP to SH 38,569 30,788 32,730 25,340 10,046 15,123 17,033 72.35%
-
Tax Rate 25.96% 26.61% 25.84% 27.19% 35.87% 32.57% 35.26% -
Total Cost 97,751 99,825 99,073 94,594 93,655 93,963 104,593 -4.40%
-
Net Worth 285,843 301,363 293,898 186,190 271,794 268,069 257,922 7.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 285,843 301,363 293,898 186,190 271,794 268,069 257,922 7.08%
NOSH 223,315 186,026 186,011 186,190 186,160 186,159 185,555 13.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.46% 23.75% 25.01% 21.27% 9.81% 14.03% 14.17% -
ROE 13.49% 10.22% 11.14% 13.61% 3.70% 5.64% 6.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.19 70.38 71.02 64.53 55.78 58.71 65.68 -4.60%
EPS 17.27 16.55 17.60 13.61 5.40 8.12 9.18 52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.62 1.58 1.00 1.46 1.44 1.39 -5.34%
Adjusted Per Share Value based on latest NOSH - 186,190
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.92 5.68 5.73 5.21 4.50 4.74 5.28 7.91%
EPS 1.67 1.34 1.42 1.10 0.44 0.66 0.74 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1307 0.1274 0.0807 0.1179 0.1162 0.1118 7.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.63 1.30 1.33 1.16 1.10 1.09 1.05 -
P/RPS 2.66 1.85 1.87 1.80 1.97 1.86 1.60 40.29%
P/EPS 9.44 7.85 7.56 8.52 20.38 13.42 11.44 -12.01%
EY 10.60 12.73 13.23 11.73 4.91 7.45 8.74 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.80 0.84 1.16 0.75 0.76 0.76 40.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 -
Price 1.95 1.47 1.26 1.19 1.14 1.14 1.07 -
P/RPS 3.19 2.09 1.77 1.84 2.04 1.94 1.63 56.39%
P/EPS 11.29 8.88 7.16 8.74 21.13 14.03 11.66 -2.12%
EY 8.86 11.26 13.96 11.44 4.73 7.13 8.58 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.91 0.80 1.19 0.78 0.79 0.77 57.29%

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