[KRETAM] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.09%
YoY- 78.48%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 361,588 298,336 224,409 131,774 109,794 156,290 114,070 21.17%
PBT 25,269 61,668 111,281 54,057 30,836 62,949 40,689 -7.62%
Tax -6,765 2,186 -24,832 -13,640 -8,192 -17,168 6,321 -
NP 18,504 63,854 86,449 40,417 22,644 45,781 47,010 -14.38%
-
NP to SH 18,392 63,860 85,517 40,121 22,480 45,350 46,768 -14.39%
-
Tax Rate 26.77% -3.54% 22.31% 25.23% 26.57% 27.27% -15.53% -
Total Cost 343,084 234,481 137,960 91,357 87,150 110,509 67,060 31.23%
-
Net Worth 911,062 906,714 383,898 254,402 271,695 255,233 205,256 28.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 60,315 - - - - -
Div Payout % - - 70.53% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 911,062 906,714 383,898 254,402 271,695 255,233 205,256 28.16%
NOSH 365,888 365,610 244,521 198,751 186,092 181,016 152,041 15.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.12% 21.40% 38.52% 30.67% 20.62% 29.29% 41.21% -
ROE 2.02% 7.04% 22.28% 15.77% 8.27% 17.77% 22.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 98.82 81.60 91.77 66.30 59.00 86.34 75.03 4.69%
EPS 5.03 17.47 34.99 20.19 12.08 25.05 30.76 -26.03%
DPS 0.00 0.00 24.67 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.48 1.57 1.28 1.46 1.41 1.35 10.73%
Adjusted Per Share Value based on latest NOSH - 223,315
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.68 12.94 9.73 5.71 4.76 6.78 4.95 21.16%
EPS 0.80 2.77 3.71 1.74 0.97 1.97 2.03 -14.36%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.3932 0.1665 0.1103 0.1178 0.1107 0.089 28.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.03 2.20 2.00 1.63 1.10 0.99 1.15 -
P/RPS 3.07 2.70 2.18 2.46 1.86 1.15 1.53 12.29%
P/EPS 60.28 12.60 5.72 8.07 9.11 3.95 3.74 58.86%
EY 1.66 7.94 17.49 12.38 10.98 25.31 26.75 -37.05%
DY 0.00 0.00 12.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.89 1.27 1.27 0.75 0.70 0.85 6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 -
Price 3.52 2.02 2.29 1.95 1.14 0.98 1.54 -
P/RPS 3.56 2.48 2.50 2.94 1.93 1.14 2.05 9.62%
P/EPS 70.03 11.56 6.55 9.66 9.44 3.91 5.01 55.14%
EY 1.43 8.65 15.27 10.35 10.60 25.56 19.97 -35.53%
DY 0.00 0.00 10.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.81 1.46 1.52 0.78 0.70 1.14 3.60%

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