[KRETAM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.02%
YoY- 425.48%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 158,980 143,364 131,315 111,218 100,632 85,419 75,375 64.54%
PBT 74,772 67,736 57,339 33,545 20,075 7,674 2,235 940.48%
Tax -15,090 -7,200 1,110 2,016 7,506 5,492 1,749 -
NP 59,682 60,536 58,449 35,561 27,581 13,166 3,984 508.69%
-
NP to SH 47,898 48,775 46,764 35,312 27,369 13,047 3,885 434.50%
-
Tax Rate 20.18% 10.63% -1.94% -6.01% -37.39% -71.57% -78.26% -
Total Cost 99,298 82,828 72,866 75,657 73,051 72,253 71,391 24.62%
-
Net Worth 248,065 237,029 169,414 205,685 194,274 182,428 145,749 42.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 248,065 237,029 169,414 205,685 194,274 182,428 145,749 42.59%
NOSH 181,069 180,938 169,414 152,359 151,895 151,897 145,749 15.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 37.54% 42.23% 44.51% 31.97% 27.41% 15.41% 5.29% -
ROE 19.31% 20.58% 27.60% 17.17% 14.09% 7.15% 2.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.80 79.23 77.51 73.00 66.25 56.23 51.72 42.35%
EPS 26.45 26.96 27.60 23.18 18.02 8.59 2.67 361.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.00 1.35 1.279 1.201 1.00 23.37%
Adjusted Per Share Value based on latest NOSH - 152,359
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.90 6.22 5.70 4.83 4.37 3.71 3.27 64.58%
EPS 2.08 2.12 2.03 1.53 1.19 0.57 0.17 431.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1029 0.0735 0.0893 0.0843 0.0792 0.0632 42.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.25 1.33 1.62 1.15 1.03 0.80 0.64 -
P/RPS 1.42 1.68 2.09 1.58 1.55 1.42 1.24 9.46%
P/EPS 4.73 4.93 5.87 4.96 5.72 9.31 24.01 -66.17%
EY 21.16 20.27 17.04 20.15 17.49 10.74 4.16 196.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.62 0.85 0.81 0.67 0.64 26.47%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 -
Price 1.10 1.44 1.44 1.54 1.01 0.80 0.85 -
P/RPS 1.25 1.82 1.86 2.11 1.52 1.42 1.64 -16.57%
P/EPS 4.16 5.34 5.22 6.64 5.61 9.31 31.89 -74.31%
EY 24.05 18.72 19.17 15.05 17.84 10.74 3.14 289.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.44 1.14 0.79 0.67 0.85 -3.96%

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