[KRETAM] QoQ Annualized Quarter 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- 50.92%
YoY- 340.4%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 151,196 131,774 128,612 130,056 120,153 109,794 107,082 25.77%
PBT 62,820 54,057 48,744 51,332 35,105 30,836 34,210 49.78%
Tax -16,761 -13,640 -12,634 -12,724 -9,545 -8,192 -9,172 49.30%
NP 46,059 40,417 36,110 38,608 25,560 22,644 25,038 49.96%
-
NP to SH 45,738 40,121 35,794 38,244 25,341 22,480 24,894 49.84%
-
Tax Rate 26.68% 25.23% 25.92% 24.79% 27.19% 26.57% 26.81% -
Total Cost 105,137 91,357 92,502 91,448 94,593 87,150 82,044 17.92%
-
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
NOSH 210,281 198,751 186,039 186,011 186,127 186,092 186,053 8.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.46% 30.67% 28.08% 29.69% 21.27% 20.62% 23.38% -
ROE 16.11% 15.77% 11.88% 13.01% 9.02% 8.27% 9.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.90 66.30 69.13 69.92 64.55 59.00 57.55 15.95%
EPS 21.76 20.19 19.24 20.56 13.61 12.08 13.38 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.62 1.58 1.51 1.46 1.44 -4.20%
Adjusted Per Share Value based on latest NOSH - 186,011
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.56 5.72 5.58 5.64 5.21 4.76 4.65 25.70%
EPS 1.98 1.74 1.55 1.66 1.10 0.98 1.08 49.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.1104 0.1308 0.1275 0.122 0.1179 0.1163 3.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 1.63 1.30 1.33 1.16 1.10 1.09 -
P/RPS 2.88 2.46 1.88 1.90 1.80 1.86 1.89 32.31%
P/EPS 9.52 8.07 6.76 6.47 8.52 9.11 8.15 10.88%
EY 10.51 12.38 14.80 15.46 11.74 10.98 12.28 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 0.80 0.84 0.77 0.75 0.76 59.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 1.97 1.95 1.47 1.26 1.19 1.14 1.14 -
P/RPS 2.74 2.94 2.13 1.80 1.84 1.93 1.98 24.10%
P/EPS 9.06 9.66 7.64 6.13 8.74 9.44 8.52 4.17%
EY 11.04 10.35 13.09 16.32 11.44 10.60 11.74 -4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.52 0.91 0.80 0.79 0.78 0.79 50.42%

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