[KRETAM] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.25%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 439,556 362,266 252,297 244,375 155,178 120,153 138,718 21.18%
PBT 21,940 20,732 39,671 99,847 62,735 35,103 39,979 -9.51%
Tax -11,179 -5,539 30 -25,027 -16,679 -9,544 -12,433 -1.75%
NP 10,761 15,193 39,701 74,820 46,056 25,559 27,546 -14.49%
-
NP to SH 10,686 15,043 39,568 73,999 45,735 25,340 27,202 -14.41%
-
Tax Rate 50.95% 26.72% -0.08% 25.07% 26.59% 27.19% 31.10% -
Total Cost 428,795 347,073 212,596 169,555 109,122 94,594 111,172 25.21%
-
Net Worth 875,085 751,428 895,136 530,276 330,099 186,190 250,709 23.15%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 36,672 - - - -
Div Payout % - - - 49.56% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 875,085 751,428 895,136 530,276 330,099 186,190 250,709 23.15%
NOSH 1,771,428 375,714 365,361 265,138 244,518 186,190 182,999 45.96%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.45% 4.19% 15.74% 30.62% 29.68% 21.27% 19.86% -
ROE 1.22% 2.00% 4.42% 13.95% 13.85% 13.61% 10.85% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 24.81 96.42 69.05 92.17 63.46 64.53 75.80 -16.97%
EPS 0.60 4.00 10.83 27.91 18.70 13.61 14.86 -41.41%
DPS 0.00 0.00 0.00 13.83 0.00 0.00 0.00 -
NAPS 0.494 2.00 2.45 2.00 1.35 1.00 1.37 -15.62%
Adjusted Per Share Value based on latest NOSH - 265,138
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.06 15.71 10.94 10.60 6.73 5.21 6.02 21.16%
EPS 0.46 0.65 1.72 3.21 1.98 1.10 1.18 -14.52%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.3795 0.3258 0.3882 0.2299 0.1431 0.0807 0.1087 23.15%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.45 3.74 2.01 2.35 2.07 1.16 0.98 -
P/RPS 1.81 3.88 2.91 2.55 3.26 1.80 1.29 5.80%
P/EPS 74.60 93.41 18.56 8.42 11.07 8.52 6.59 49.81%
EY 1.34 1.07 5.39 11.88 9.04 11.73 15.17 -33.25%
DY 0.00 0.00 0.00 5.89 0.00 0.00 0.00 -
P/NAPS 0.91 1.87 0.82 1.18 1.53 1.16 0.72 3.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 -
Price 0.46 0.605 2.02 2.40 1.97 1.19 1.11 -
P/RPS 1.85 0.63 2.93 2.60 3.10 1.84 1.46 4.02%
P/EPS 76.25 15.11 18.65 8.60 10.53 8.74 7.47 47.25%
EY 1.31 6.62 5.36 11.63 9.49 11.44 13.39 -32.10%
DY 0.00 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 0.93 0.30 0.82 1.20 1.46 1.19 0.81 2.32%

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