[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 132.16%
YoY- 222.34%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 674,417 514,821 246,504 785,582 502,454 318,076 154,982 166.30%
PBT 113,431 121,117 60,533 163,960 90,442 44,111 13,753 307.69%
Tax -31,296 -32,635 -14,700 -14,162 -24,365 -10,569 -821 1030.14%
NP 82,135 88,482 45,833 149,798 66,077 33,542 12,932 242.57%
-
NP to SH 81,912 88,280 45,698 149,361 64,335 33,436 12,934 241.91%
-
Tax Rate 27.59% 26.95% 24.28% 8.64% 26.94% 23.96% 5.97% -
Total Cost 592,282 426,339 200,671 635,784 436,377 284,534 142,050 158.82%
-
Net Worth 806,896 819,729 783,655 735,503 672,684 642,425 644,752 16.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 46,550 23,276 23,276 - -
Div Payout % - - - 31.17% 36.18% 69.61% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 806,896 819,729 783,655 735,503 672,684 642,425 644,752 16.11%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.18% 17.19% 18.59% 19.07% 13.15% 10.55% 8.34% -
ROE 10.15% 10.77% 5.83% 20.31% 9.56% 5.20% 2.01% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.17 22.17 10.60 33.75 21.59 13.67 6.66 167.45%
EPS 3.53 3.80 1.97 6.42 2.76 1.44 0.56 240.85%
DPS 0.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.349 0.353 0.337 0.316 0.289 0.276 0.277 16.63%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.24 22.32 10.69 34.06 21.79 13.79 6.72 166.28%
EPS 3.55 3.83 1.98 6.48 2.79 1.45 0.56 242.14%
DPS 0.00 0.00 0.00 2.02 1.01 1.01 0.00 -
NAPS 0.3499 0.3555 0.3398 0.3189 0.2917 0.2786 0.2796 16.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.51 0.525 0.585 0.54 0.54 0.61 0.64 -
P/RPS 1.75 2.37 5.52 1.60 2.50 4.46 9.61 -67.83%
P/EPS 14.40 13.81 29.77 8.42 19.54 42.46 115.18 -74.96%
EY 6.95 7.24 3.36 11.88 5.12 2.35 0.87 299.11%
DY 0.00 0.00 0.00 3.70 1.85 1.64 0.00 -
P/NAPS 1.46 1.49 1.74 1.71 1.87 2.21 2.31 -26.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 25/02/22 26/11/21 30/08/21 28/05/21 -
Price 0.60 0.515 0.625 0.675 0.55 0.555 0.62 -
P/RPS 2.06 2.32 5.90 2.00 2.55 4.06 9.31 -63.38%
P/EPS 16.94 13.55 31.80 10.52 19.90 38.64 111.58 -71.50%
EY 5.90 7.38 3.14 9.51 5.03 2.59 0.90 249.87%
DY 0.00 0.00 0.00 2.96 1.82 1.80 0.00 -
P/NAPS 1.72 1.46 1.85 2.14 1.90 2.01 2.24 -16.13%

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