[KRETAM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -25.45%
YoY- 8.0%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 184,378 163,094 154,982 138,030 141,695 102,998 94,274 56.32%
PBT 46,332 30,359 13,753 16,487 19,324 16,044 3,802 428.75%
Tax -13,796 -9,749 -821 -3,821 -2,300 -1,791 -1,287 385.46%
NP 32,536 20,610 12,932 12,666 17,024 14,253 2,515 450.22%
-
NP to SH 30,900 20,502 12,934 12,667 16,991 14,208 2,472 437.78%
-
Tax Rate 29.78% 32.11% 5.97% 23.18% 11.90% 11.16% 33.85% -
Total Cost 151,842 142,484 142,050 125,364 124,671 88,745 91,759 39.86%
-
Net Worth 672,684 642,425 644,752 628,459 640,097 621,476 607,510 7.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 23,276 - 23,276 - - - -
Div Payout % - 113.53% - 183.76% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 672,684 642,425 644,752 628,459 640,097 621,476 607,510 7.02%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.65% 12.64% 8.34% 9.18% 12.01% 13.84% 2.67% -
ROE 4.59% 3.19% 2.01% 2.02% 2.65% 2.29% 0.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.92 7.01 6.66 5.93 6.09 4.43 4.05 56.31%
EPS 1.33 0.88 0.56 0.54 0.73 0.61 0.11 425.99%
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.289 0.276 0.277 0.27 0.275 0.267 0.261 7.02%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.00 7.08 6.73 5.99 6.15 4.47 4.09 56.33%
EPS 1.34 0.89 0.56 0.55 0.74 0.62 0.11 428.62%
DPS 0.00 1.01 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.2919 0.2788 0.2798 0.2727 0.2778 0.2697 0.2636 7.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.54 0.61 0.64 0.575 0.51 0.43 0.315 -
P/RPS 6.82 8.71 9.61 9.70 8.38 9.72 7.78 -8.39%
P/EPS 40.68 69.25 115.18 105.66 69.87 70.44 296.60 -73.37%
EY 2.46 1.44 0.87 0.95 1.43 1.42 0.34 273.63%
DY 0.00 1.64 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.87 2.21 2.31 2.13 1.85 1.61 1.21 33.63%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 28/05/21 12/03/21 27/11/20 27/08/20 29/06/20 -
Price 0.55 0.555 0.62 0.645 0.57 0.495 0.43 -
P/RPS 6.94 7.92 9.31 10.88 9.36 11.19 10.62 -24.67%
P/EPS 41.43 63.01 111.58 118.52 78.09 81.09 404.89 -78.09%
EY 2.41 1.59 0.90 0.84 1.28 1.23 0.25 352.32%
DY 0.00 1.80 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.90 2.01 2.24 2.39 2.07 1.85 1.65 9.85%

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