[KRETAM] QoQ Annualized Quarter 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- -0.03%
YoY- 859.41%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 165,920 149,656 131,315 114,070 110,590 101,460 74,689 70.33%
PBT 68,680 66,772 49,002 40,689 33,812 25,184 2,087 929.11%
Tax -19,222 -16,964 1,110 6,321 13,176 16,276 2,495 -
NP 49,458 49,808 50,112 47,010 46,988 41,460 4,582 389.12%
-
NP to SH 49,054 49,360 49,815 46,768 46,782 41,316 4,526 390.46%
-
Tax Rate 27.99% 25.41% -2.27% -15.53% -38.97% -64.63% -119.55% -
Total Cost 116,462 99,848 81,203 67,060 63,602 60,000 70,107 40.30%
-
Net Worth 247,802 237,029 193,974 205,256 194,266 182,428 149,137 40.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 247,802 237,029 193,974 205,256 194,266 182,428 149,137 40.32%
NOSH 180,877 180,938 156,431 152,041 151,889 151,897 129,684 24.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 29.81% 33.28% 38.16% 41.21% 42.49% 40.86% 6.13% -
ROE 19.80% 20.82% 25.68% 22.79% 24.08% 22.65% 3.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.73 82.71 83.94 75.03 72.81 66.80 57.59 36.42%
EPS 27.12 27.28 32.03 30.76 30.80 27.20 3.49 292.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.24 1.35 1.279 1.201 1.15 12.39%
Adjusted Per Share Value based on latest NOSH - 152,359
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.20 6.49 5.70 4.95 4.80 4.40 3.24 70.37%
EPS 2.13 2.14 2.16 2.03 2.03 1.79 0.20 384.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.1029 0.0842 0.0891 0.0843 0.0792 0.0647 40.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.25 1.33 1.62 1.15 1.03 0.80 0.64 -
P/RPS 1.36 1.61 1.93 1.53 1.41 1.20 1.11 14.51%
P/EPS 4.61 4.88 5.09 3.74 3.34 2.94 18.34 -60.20%
EY 21.70 20.51 19.66 26.75 29.90 34.00 5.45 151.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.31 0.85 0.81 0.67 0.56 38.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 -
Price 1.10 1.44 1.44 1.54 1.01 0.80 0.85 -
P/RPS 1.20 1.74 1.72 2.05 1.39 1.20 1.48 -13.05%
P/EPS 4.06 5.28 4.52 5.01 3.28 2.94 24.36 -69.74%
EY 24.65 18.94 22.11 19.97 30.50 34.00 4.11 230.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.16 1.14 0.79 0.67 0.74 5.33%

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