[KRETAM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1600.46%
YoY- 360.34%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 476,997 451,957 394,544 377,096 395,596 366,281 381,756 15.92%
PBT 55,656 52,228 39,692 15,208 -2,692 -23,090 -24,986 -
Tax -9,199 -7,172 -6,156 -5,148 140 4,013 4,730 -
NP 46,457 45,056 33,536 10,060 -2,552 -19,077 -20,256 -
-
NP to SH 46,337 44,894 33,360 9,888 -659 -16,517 -20,234 -
-
Tax Rate 16.53% 13.73% 15.51% 33.85% - - - -
Total Cost 430,540 406,901 361,008 367,036 398,148 385,358 402,012 4.65%
-
Net Worth 628,459 640,097 621,476 607,510 605,183 593,544 598,200 3.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 23,276 - - - - - - -
Div Payout % 50.23% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 628,459 640,097 621,476 607,510 605,183 593,544 598,200 3.32%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.74% 9.97% 8.50% 2.67% -0.65% -5.21% -5.31% -
ROE 7.37% 7.01% 5.37% 1.63% -0.11% -2.78% -3.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.49 19.42 16.95 16.20 17.00 15.74 16.40 15.92%
EPS 1.99 1.93 1.44 0.44 -0.03 -0.71 -0.86 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.275 0.267 0.261 0.26 0.255 0.257 3.32%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.70 19.61 17.12 16.36 17.17 15.89 16.57 15.91%
EPS 2.01 1.95 1.45 0.43 -0.03 -0.72 -0.88 -
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.2778 0.2697 0.2636 0.2626 0.2576 0.2596 3.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.575 0.51 0.43 0.315 0.435 0.37 0.39 -
P/RPS 2.81 2.63 2.54 1.94 2.56 2.35 2.38 11.65%
P/EPS 28.88 26.44 30.00 74.15 -1,536.45 -52.14 -44.86 -
EY 3.46 3.78 3.33 1.35 -0.07 -1.92 -2.23 -
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.85 1.61 1.21 1.67 1.45 1.52 25.09%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 27/11/20 27/08/20 29/06/20 02/03/20 28/11/19 29/08/19 -
Price 0.645 0.57 0.495 0.43 0.43 0.385 0.39 -
P/RPS 3.15 2.94 2.92 2.65 2.53 2.45 2.38 20.44%
P/EPS 32.40 29.55 34.54 101.22 -1,518.79 -54.25 -44.86 -
EY 3.09 3.38 2.90 0.99 -0.07 -1.84 -2.23 -
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.07 1.85 1.65 1.65 1.51 1.52 35.03%

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