[KRETAM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 92.41%
YoY- 91.07%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 514,821 246,504 785,582 502,454 318,076 154,982 476,997 5.23%
PBT 121,117 60,533 163,960 90,442 44,111 13,753 55,656 68.16%
Tax -32,635 -14,700 -14,162 -24,365 -10,569 -821 -9,199 133.15%
NP 88,482 45,833 149,798 66,077 33,542 12,932 46,457 53.83%
-
NP to SH 88,280 45,698 149,361 64,335 33,436 12,934 46,337 53.86%
-
Tax Rate 26.95% 24.28% 8.64% 26.94% 23.96% 5.97% 16.53% -
Total Cost 426,339 200,671 635,784 436,377 284,534 142,050 430,540 -0.65%
-
Net Worth 819,729 783,655 735,503 672,684 642,425 644,752 628,459 19.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 46,550 23,276 23,276 - 23,276 -
Div Payout % - - 31.17% 36.18% 69.61% - 50.23% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 819,729 783,655 735,503 672,684 642,425 644,752 628,459 19.43%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.19% 18.59% 19.07% 13.15% 10.55% 8.34% 9.74% -
ROE 10.77% 5.83% 20.31% 9.56% 5.20% 2.01% 7.37% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.17 10.60 33.75 21.59 13.67 6.66 20.49 5.40%
EPS 3.80 1.97 6.42 2.76 1.44 0.56 1.99 54.09%
DPS 0.00 0.00 2.00 1.00 1.00 0.00 1.00 -
NAPS 0.353 0.337 0.316 0.289 0.276 0.277 0.27 19.62%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.34 10.70 34.09 21.80 13.80 6.73 20.70 5.22%
EPS 3.83 1.98 6.48 2.79 1.45 0.56 2.01 53.87%
DPS 0.00 0.00 2.02 1.01 1.01 0.00 1.01 -
NAPS 0.3557 0.3401 0.3192 0.2919 0.2788 0.2798 0.2727 19.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.525 0.585 0.54 0.54 0.61 0.64 0.575 -
P/RPS 2.37 5.52 1.60 2.50 4.46 9.61 2.81 -10.76%
P/EPS 13.81 29.77 8.42 19.54 42.46 115.18 28.88 -38.93%
EY 7.24 3.36 11.88 5.12 2.35 0.87 3.46 63.81%
DY 0.00 0.00 3.70 1.85 1.64 0.00 1.74 -
P/NAPS 1.49 1.74 1.71 1.87 2.21 2.31 2.13 -21.24%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 25/02/22 26/11/21 30/08/21 28/05/21 12/03/21 -
Price 0.515 0.625 0.675 0.55 0.555 0.62 0.645 -
P/RPS 2.32 5.90 2.00 2.55 4.06 9.31 3.15 -18.49%
P/EPS 13.55 31.80 10.52 19.90 38.64 111.58 32.40 -44.16%
EY 7.38 3.14 9.51 5.03 2.59 0.90 3.09 78.96%
DY 0.00 0.00 2.96 1.82 1.80 0.00 1.55 -
P/NAPS 1.46 1.85 2.14 1.90 2.01 2.24 2.39 -28.06%

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