[KRETAM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.02%
YoY- 425.48%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 136,638 103,846 162,980 111,218 66,054 60,049 74,524 10.62%
PBT 52,519 15,891 74,033 33,545 -978 9,494 38,659 5.23%
Tax -13,632 -5,700 -16,507 2,016 7,882 2,143 -11,580 2.75%
NP 38,887 10,191 57,526 35,561 6,904 11,637 27,079 6.21%
-
NP to SH 38,569 10,046 45,701 35,312 6,720 11,612 27,079 6.06%
-
Tax Rate 25.96% 35.87% 22.30% -6.01% - -22.57% 29.95% -
Total Cost 97,751 93,655 105,454 75,657 59,150 48,412 47,445 12.79%
-
Net Worth 285,843 271,794 255,333 205,685 139,057 43,638 48,216 34.51%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 285,843 271,794 255,333 205,685 139,057 43,638 48,216 34.51%
NOSH 223,315 186,160 181,087 152,359 139,057 116,993 116,465 11.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.46% 9.81% 35.30% 31.97% 10.45% 19.38% 36.34% -
ROE 13.49% 3.70% 17.90% 17.17% 4.83% 26.61% 56.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.19 55.78 90.00 73.00 47.50 51.33 63.99 -0.74%
EPS 17.27 5.40 25.24 23.18 4.83 9.93 23.25 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.46 1.41 1.35 1.00 0.373 0.414 20.68%
Adjusted Per Share Value based on latest NOSH - 152,359
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.87 4.46 7.00 4.78 2.84 2.58 3.20 10.63%
EPS 1.66 0.43 1.96 1.52 0.29 0.50 1.16 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1168 0.1097 0.0884 0.0597 0.0187 0.0207 34.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.63 1.10 0.99 1.15 0.48 0.42 0.81 -
P/RPS 2.66 1.97 1.10 1.58 1.01 0.82 1.27 13.10%
P/EPS 9.44 20.38 3.92 4.96 9.93 4.23 3.48 18.08%
EY 10.60 4.91 25.49 20.15 10.07 23.63 28.70 -15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.75 0.70 0.85 0.48 1.13 1.96 -6.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 25/11/04 -
Price 1.95 1.14 0.98 1.54 0.62 0.43 0.86 -
P/RPS 3.19 2.04 1.09 2.11 1.31 0.84 1.34 15.54%
P/EPS 11.29 21.13 3.88 6.64 12.83 4.33 3.70 20.42%
EY 8.86 4.73 25.75 15.05 7.79 23.08 27.04 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.78 0.70 1.14 0.62 1.15 2.08 -5.09%

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