[KRETAM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -37.38%
YoY- -65.08%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 120,153 103,846 109,300 121,864 138,718 162,980 158,980 -16.98%
PBT 35,103 15,891 22,744 26,677 39,979 74,033 74,772 -39.51%
Tax -9,544 -5,700 -7,407 -9,406 -12,433 -16,507 -15,090 -26.25%
NP 25,559 10,191 15,337 17,271 27,546 57,526 59,682 -43.09%
-
NP to SH 25,340 10,046 15,123 17,033 27,202 45,701 47,898 -34.51%
-
Tax Rate 27.19% 35.87% 32.57% 35.26% 31.10% 22.30% 20.18% -
Total Cost 94,594 93,655 93,963 104,593 111,172 105,454 99,298 -3.17%
-
Net Worth 186,190 271,794 268,069 257,922 250,709 255,333 248,065 -17.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 186,190 271,794 268,069 257,922 250,709 255,333 248,065 -17.36%
NOSH 186,190 186,160 186,159 185,555 182,999 181,087 181,069 1.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.27% 9.81% 14.03% 14.17% 19.86% 35.30% 37.54% -
ROE 13.61% 3.70% 5.64% 6.60% 10.85% 17.90% 19.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.53 55.78 58.71 65.68 75.80 90.00 87.80 -18.51%
EPS 13.61 5.40 8.12 9.18 14.86 25.24 26.45 -35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.44 1.39 1.37 1.41 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 185,555
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.16 4.46 4.70 5.24 5.96 7.00 6.83 -17.00%
EPS 1.09 0.43 0.65 0.73 1.17 1.96 2.06 -34.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.1168 0.1152 0.1108 0.1077 0.1097 0.1066 -17.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.16 1.10 1.09 1.05 0.98 0.99 1.25 -
P/RPS 1.80 1.97 1.86 1.60 1.29 1.10 1.42 17.07%
P/EPS 8.52 20.38 13.42 11.44 6.59 3.92 4.73 47.88%
EY 11.73 4.91 7.45 8.74 15.17 25.49 21.16 -32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.76 0.76 0.72 0.70 0.91 17.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 -
Price 1.19 1.14 1.14 1.07 1.11 0.98 1.10 -
P/RPS 1.84 2.04 1.94 1.63 1.46 1.09 1.25 29.31%
P/EPS 8.74 21.13 14.03 11.66 7.47 3.88 4.16 63.81%
EY 11.44 4.73 7.13 8.58 13.39 25.75 24.05 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.78 0.79 0.77 0.81 0.70 0.80 30.21%

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