[KRETAM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -57.07%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,535 62,375 34,525 28,804 34,258 30,258 19,672 29.17%
PBT 20,227 25,626 16,171 6,020 12,873 13,612 142 128.35%
Tax -7,998 -6,671 -3,913 -1,557 -3,264 -1,847 3,643 -
NP 12,229 18,955 12,258 4,463 9,609 11,765 3,785 21.56%
-
NP to SH 12,287 18,703 12,193 4,412 9,489 11,686 3,743 21.88%
-
Tax Rate 39.54% 26.03% 24.20% 25.86% 25.36% 13.57% -2,565.49% -
Total Cost 79,306 43,420 22,267 24,341 24,649 18,493 15,887 30.69%
-
Net Worth 906,897 383,839 285,843 271,794 255,333 205,685 139,057 36.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 36,672 - - - - - -
Div Payout % - 196.08% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 906,897 383,839 285,843 271,794 255,333 205,685 139,057 36.64%
NOSH 365,684 244,483 223,315 186,160 181,087 152,359 139,057 17.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.36% 30.39% 35.50% 15.49% 28.05% 38.88% 19.24% -
ROE 1.35% 4.87% 4.27% 1.62% 3.72% 5.68% 2.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.03 25.51 15.46 15.47 18.92 19.86 14.15 9.96%
EPS 3.36 7.65 5.46 2.37 5.24 7.67 2.66 3.96%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 1.57 1.28 1.46 1.41 1.35 1.00 16.32%
Adjusted Per Share Value based on latest NOSH - 186,160
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.97 2.70 1.50 1.25 1.49 1.31 0.85 29.25%
EPS 0.53 0.81 0.53 0.19 0.41 0.51 0.16 22.07%
DPS 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3933 0.1664 0.1239 0.1179 0.1107 0.0892 0.0603 36.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.20 2.00 1.63 1.10 0.99 1.15 0.48 -
P/RPS 8.79 7.84 10.54 7.11 5.23 5.79 3.39 17.19%
P/EPS 65.48 26.14 29.85 46.41 18.89 14.99 17.83 24.18%
EY 1.53 3.83 3.35 2.15 5.29 6.67 5.61 -19.45%
DY 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.27 1.27 0.75 0.70 0.85 0.48 10.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 -
Price 2.02 2.29 1.95 1.14 0.98 1.54 0.62 -
P/RPS 8.07 8.98 12.61 7.37 5.18 7.75 4.38 10.71%
P/EPS 60.12 29.93 35.71 48.10 18.70 20.08 23.03 17.32%
EY 1.66 3.34 2.80 2.08 5.35 4.98 4.34 -14.78%
DY 0.00 6.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.46 1.52 0.78 0.70 1.14 0.62 4.55%

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