[KRETAM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.16%
YoY- 92.16%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 270,462 267,946 169,171 132,107 121,864 143,364 85,419 21.15%
PBT 33,747 88,465 76,980 44,545 26,677 67,736 7,674 27.96%
Tax 1,848 -25,518 -17,635 -11,511 -9,406 -7,200 5,492 -16.58%
NP 35,595 62,947 59,345 33,034 17,271 60,536 13,166 18.01%
-
NP to SH 35,427 62,275 58,936 32,730 17,033 48,775 13,047 18.09%
-
Tax Rate -5.48% 28.85% 22.91% 25.84% 35.26% 10.63% -71.57% -
Total Cost 234,867 204,999 109,826 99,073 104,593 82,828 72,253 21.68%
-
Net Worth 729,841 869,882 352,065 293,898 257,922 237,029 182,428 25.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 36,672 - - - - - -
Div Payout % - 58.89% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 729,841 869,882 352,065 293,898 257,922 237,029 182,428 25.96%
NOSH 364,920 365,496 244,489 186,011 185,555 180,938 151,897 15.71%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.16% 23.49% 35.08% 25.01% 14.17% 42.23% 15.41% -
ROE 4.85% 7.16% 16.74% 11.14% 6.60% 20.58% 7.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.12 73.31 69.19 71.02 65.68 79.23 56.23 4.70%
EPS 9.71 17.04 24.11 17.60 9.18 26.96 8.59 2.06%
DPS 0.00 10.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.38 1.44 1.58 1.39 1.31 1.201 8.86%
Adjusted Per Share Value based on latest NOSH - 186,011
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.73 11.62 7.34 5.73 5.28 6.22 3.70 21.18%
EPS 1.54 2.70 2.56 1.42 0.74 2.12 0.57 17.99%
DPS 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3165 0.3772 0.1527 0.1274 0.1118 0.1028 0.0791 25.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.94 2.33 2.03 1.33 1.05 1.33 0.80 -
P/RPS 2.62 3.18 2.93 1.87 1.60 1.68 1.42 10.73%
P/EPS 19.98 13.67 8.42 7.56 11.44 4.93 9.31 13.55%
EY 5.00 7.31 11.87 13.23 8.74 20.27 10.74 -11.95%
DY 0.00 4.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 1.41 0.84 0.76 1.02 0.67 6.35%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 25/05/12 25/05/11 26/05/10 15/05/09 15/05/08 18/05/07 -
Price 2.13 2.17 2.08 1.26 1.07 1.44 0.80 -
P/RPS 2.87 2.96 3.01 1.77 1.63 1.82 1.42 12.43%
P/EPS 21.94 12.74 8.63 7.16 11.66 5.34 9.31 15.34%
EY 4.56 7.85 11.59 13.96 8.58 18.72 10.74 -13.29%
DY 0.00 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 1.44 0.80 0.77 1.10 0.67 8.10%

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