[KRETAM] QoQ Cumulative 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- 475.11%
YoY- 360.34%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 476,997 338,968 197,272 94,274 395,596 274,711 190,878 83.64%
PBT 55,656 39,171 19,846 3,802 -2,692 -17,318 -12,493 -
Tax -9,199 -5,379 -3,078 -1,287 140 3,010 2,365 -
NP 46,457 33,792 16,768 2,515 -2,552 -14,308 -10,128 -
-
NP to SH 46,337 33,671 16,680 2,472 -659 -12,388 -10,117 -
-
Tax Rate 16.53% 13.73% 15.51% 33.85% - - - -
Total Cost 430,540 305,176 180,504 91,759 398,148 289,019 201,006 65.78%
-
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% 5.26% 2.68% 0.41% -0.11% -2.09% -1.69% -
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 14.56 8.48 4.05 17.00 11.80 8.20 83.63%
EPS 1.99 1.45 0.72 0.11 -0.03 -0.53 -0.43 -
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 14.71 8.56 4.09 17.17 11.92 8.28 83.69%
EPS 2.01 1.46 0.72 0.11 -0.03 -0.54 -0.44 -
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 3.50 5.07 7.78 2.56 3.14 4.76 -29.51%
P/EPS 28.88 35.26 60.00 296.60 -1,536.45 -69.52 -89.73 -
EY 3.46 2.84 1.67 0.34 -0.07 -1.44 -1.11 -
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 3.91 5.84 10.62 2.53 3.26 4.76 -23.96%
P/EPS 32.40 39.40 69.08 404.89 -1,518.79 -72.34 -89.73 -
EY 3.09 2.54 1.45 0.25 -0.07 -1.38 -1.11 -
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