[KRETAM] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 101.86%
YoY- 371.8%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 547,263 674,417 502,454 338,968 274,711 435,726 458,134 3.00%
PBT 67,967 113,431 90,442 39,171 -17,318 -6,980 32,961 12.81%
Tax -15,570 -31,296 -24,365 -5,379 3,010 -2,763 -11,926 4.54%
NP 52,397 82,135 66,077 33,792 -14,308 -9,743 21,035 16.42%
-
NP to SH 52,258 81,912 64,335 33,671 -12,388 -9,931 20,898 16.49%
-
Tax Rate 22.91% 27.59% 26.94% 13.73% - - 36.18% -
Total Cost 494,866 592,282 436,377 305,176 289,019 445,469 437,099 2.08%
-
Net Worth 841,162 806,896 672,684 640,097 593,544 688,977 940,361 -1.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,045 - 23,276 - - - - -
Div Payout % 44.10% - 36.18% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 841,162 806,896 672,684 640,097 593,544 688,977 940,361 -1.84%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.57% 12.18% 13.15% 9.97% -5.21% -2.24% 4.59% -
ROE 6.21% 10.15% 9.56% 5.26% -2.09% -1.44% 2.22% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.75 29.17 21.59 14.56 11.80 18.72 19.68 3.18%
EPS 2.27 3.53 2.76 1.45 -0.53 -0.43 0.90 16.66%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.365 0.349 0.289 0.275 0.255 0.296 0.404 -1.67%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.73 29.24 21.79 14.70 11.91 18.89 19.87 3.00%
EPS 2.27 3.55 2.79 1.46 -0.54 -0.43 0.91 16.44%
DPS 1.00 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3499 0.2917 0.2776 0.2574 0.2988 0.4078 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.575 0.51 0.54 0.51 0.37 0.40 0.565 -
P/RPS 2.42 1.75 2.50 3.50 3.14 2.14 2.87 -2.80%
P/EPS 25.36 14.40 19.54 35.26 -69.52 -93.75 62.93 -14.05%
EY 3.94 6.95 5.12 2.84 -1.44 -1.07 1.59 16.31%
DY 1.74 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.46 1.87 1.85 1.45 1.35 1.40 2.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 24/11/22 26/11/21 27/11/20 28/11/19 28/11/18 24/11/17 -
Price 0.64 0.60 0.55 0.57 0.385 0.38 0.55 -
P/RPS 2.70 2.06 2.55 3.91 3.26 2.03 2.79 -0.54%
P/EPS 28.22 16.94 19.90 39.40 -72.34 -89.06 61.26 -12.11%
EY 3.54 5.90 5.03 2.54 -1.38 -1.12 1.63 13.79%
DY 1.56 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.72 1.90 2.07 1.51 1.28 1.36 4.28%

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