[KRETAM] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -120.57%
YoY- -267.1%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 785,583 476,997 395,596 510,473 637,568 500,611 408,160 11.51%
PBT 163,961 55,657 -2,692 -27,922 35,176 30,195 1,082 130.72%
Tax -14,163 -9,199 140 -1,187 -14,327 -13,001 -6,005 15.35%
NP 149,798 46,458 -2,552 -29,109 20,849 17,194 -4,923 -
-
NP to SH 147,861 46,338 -659 -29,311 17,541 17,428 -4,827 -
-
Tax Rate 8.64% 16.53% - - 40.73% 43.06% 554.99% -
Total Cost 635,785 430,539 398,148 539,582 616,719 483,417 413,083 7.44%
-
Net Worth 735,503 628,459 605,183 66,802,900 91,708,512 81,276,271 927,420 -3.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 46,551 23,276 - - 23,276 20,576 - -
Div Payout % 31.48% 50.23% - - 132.70% 118.06% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 735,503 628,459 605,183 66,802,900 91,708,512 81,276,271 927,420 -3.78%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,885,000 3.57%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.07% 9.74% -0.65% -5.70% 3.27% 3.43% -1.21% -
ROE 20.10% 7.37% -0.11% -0.04% 0.02% 0.02% -0.52% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.75 20.49 17.00 21.93 27.39 24.33 21.65 7.67%
EPS 6.35 1.99 -0.03 -1.26 0.75 0.85 -0.26 -
DPS 2.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.316 0.27 0.26 28.70 39.40 39.50 0.492 -7.10%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.75 20.49 17.00 21.93 27.39 21.51 17.54 11.51%
EPS 6.35 1.99 -0.03 -1.26 0.75 0.75 -0.21 -
DPS 2.00 1.00 0.00 0.00 1.00 0.88 0.00 -
NAPS 0.316 0.27 0.26 28.70 39.40 34.9181 0.3984 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.54 0.575 0.435 0.41 0.54 0.545 0.46 -
P/RPS 1.60 2.81 2.56 1.87 1.97 2.24 2.12 -4.57%
P/EPS 8.50 28.88 -1,536.45 -32.56 71.66 64.35 -179.64 -
EY 11.76 3.46 -0.07 -3.07 1.40 1.55 -0.56 -
DY 3.70 1.74 0.00 0.00 1.85 1.83 0.00 -
P/NAPS 1.71 2.13 1.67 0.01 0.01 0.01 0.93 10.67%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 12/03/21 02/03/20 25/02/19 27/02/18 23/02/17 26/02/16 -
Price 0.675 0.645 0.43 0.40 0.845 0.55 0.58 -
P/RPS 2.00 3.15 2.53 1.82 3.08 2.26 2.68 -4.75%
P/EPS 10.63 32.40 -1,518.79 -31.76 112.13 64.94 -226.50 -
EY 9.41 3.09 -0.07 -3.15 0.89 1.54 -0.44 -
DY 2.96 1.55 0.00 0.00 1.18 1.82 0.00 -
P/NAPS 2.14 2.39 1.65 0.01 0.02 0.01 1.18 10.42%

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