[KRETAM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.3%
YoY- 273.84%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,718 162,980 158,980 143,364 131,315 111,218 100,632 23.73%
PBT 39,979 74,033 74,772 67,736 57,339 33,545 20,075 57.95%
Tax -12,433 -16,507 -15,090 -7,200 1,110 2,016 7,506 -
NP 27,546 57,526 59,682 60,536 58,449 35,561 27,581 -0.08%
-
NP to SH 27,202 45,701 47,898 48,775 46,764 35,312 27,369 -0.40%
-
Tax Rate 31.10% 22.30% 20.18% 10.63% -1.94% -6.01% -37.39% -
Total Cost 111,172 105,454 99,298 82,828 72,866 75,657 73,051 32.13%
-
Net Worth 250,709 255,333 248,065 237,029 169,414 205,685 194,274 18.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 250,709 255,333 248,065 237,029 169,414 205,685 194,274 18.44%
NOSH 182,999 181,087 181,069 180,938 169,414 152,359 151,895 13.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.86% 35.30% 37.54% 42.23% 44.51% 31.97% 27.41% -
ROE 10.85% 17.90% 19.31% 20.58% 27.60% 17.17% 14.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.80 90.00 87.80 79.23 77.51 73.00 66.25 9.34%
EPS 14.86 25.24 26.45 26.96 27.60 23.18 18.02 -12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.41 1.37 1.31 1.00 1.35 1.279 4.66%
Adjusted Per Share Value based on latest NOSH - 180,938
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.02 7.07 6.89 6.22 5.69 4.82 4.36 23.87%
EPS 1.18 1.98 2.08 2.12 2.03 1.53 1.19 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.1107 0.1076 0.1028 0.0735 0.0892 0.0842 18.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 0.99 1.25 1.33 1.62 1.15 1.03 -
P/RPS 1.29 1.10 1.42 1.68 2.09 1.58 1.55 -11.47%
P/EPS 6.59 3.92 4.73 4.93 5.87 4.96 5.72 9.85%
EY 15.17 25.49 21.16 20.27 17.04 20.15 17.49 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.91 1.02 1.62 0.85 0.81 -7.51%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 -
Price 1.11 0.98 1.10 1.44 1.44 1.54 1.01 -
P/RPS 1.46 1.09 1.25 1.82 1.86 2.11 1.52 -2.63%
P/EPS 7.47 3.88 4.16 5.34 5.22 6.64 5.61 20.92%
EY 13.39 25.75 24.05 18.72 19.17 15.05 17.84 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.80 1.10 1.44 1.14 0.79 1.67%

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