[KRETAM] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.59%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 224,655 136,638 103,846 162,980 111,218 66,054 60,049 24.58%
PBT 105,657 52,519 15,891 74,033 33,545 -978 9,494 49.39%
Tax -25,072 -13,632 -5,700 -16,507 2,016 7,882 2,143 -
NP 80,585 38,887 10,191 57,526 35,561 6,904 11,637 38.03%
-
NP to SH 79,787 38,569 10,046 45,701 35,312 6,720 11,612 37.86%
-
Tax Rate 23.73% 25.96% 35.87% 22.30% -6.01% - -22.57% -
Total Cost 144,070 97,751 93,655 105,454 75,657 59,150 48,412 19.92%
-
Net Worth 383,839 285,843 271,794 255,333 205,685 139,057 43,638 43.65%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 36,672 - - - - - - -
Div Payout % 45.96% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 383,839 285,843 271,794 255,333 205,685 139,057 43,638 43.65%
NOSH 244,483 223,315 186,160 181,087 152,359 139,057 116,993 13.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.87% 28.46% 9.81% 35.30% 31.97% 10.45% 19.38% -
ROE 20.79% 13.49% 3.70% 17.90% 17.17% 4.83% 26.61% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.89 61.19 55.78 90.00 73.00 47.50 51.33 10.18%
EPS 32.63 17.27 5.40 25.24 23.18 4.83 9.93 21.91%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.28 1.46 1.41 1.35 1.00 0.373 27.05%
Adjusted Per Share Value based on latest NOSH - 181,087
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.65 5.87 4.46 7.00 4.78 2.84 2.58 24.57%
EPS 3.43 1.66 0.43 1.96 1.52 0.29 0.50 37.82%
DPS 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1228 0.1168 0.1097 0.0884 0.0597 0.0187 43.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.00 1.63 1.10 0.99 1.15 0.48 0.42 -
P/RPS 2.18 2.66 1.97 1.10 1.58 1.01 0.82 17.69%
P/EPS 6.13 9.44 20.38 3.92 4.96 9.93 4.23 6.37%
EY 16.32 10.60 4.91 25.49 20.15 10.07 23.63 -5.97%
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.75 0.70 0.85 0.48 1.13 1.96%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 -
Price 2.29 1.95 1.14 0.98 1.54 0.62 0.43 -
P/RPS 2.49 3.19 2.04 1.09 2.11 1.31 0.84 19.84%
P/EPS 7.02 11.29 21.13 3.88 6.64 12.83 4.33 8.38%
EY 14.25 8.86 4.73 25.75 15.05 7.79 23.08 -7.71%
DY 6.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.52 0.78 0.70 1.14 0.62 1.15 4.05%

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