[KRETAM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.43%
YoY- 1103.71%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,980 158,980 143,364 131,315 111,218 100,632 85,419 53.65%
PBT 74,033 74,772 67,736 57,339 33,545 20,075 7,674 351.31%
Tax -16,507 -15,090 -7,200 1,110 2,016 7,506 5,492 -
NP 57,526 59,682 60,536 58,449 35,561 27,581 13,166 166.54%
-
NP to SH 45,701 47,898 48,775 46,764 35,312 27,369 13,047 130.11%
-
Tax Rate 22.30% 20.18% 10.63% -1.94% -6.01% -37.39% -71.57% -
Total Cost 105,454 99,298 82,828 72,866 75,657 73,051 72,253 28.57%
-
Net Worth 255,333 248,065 237,029 169,414 205,685 194,274 182,428 25.04%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,333 248,065 237,029 169,414 205,685 194,274 182,428 25.04%
NOSH 181,087 181,069 180,938 169,414 152,359 151,895 151,897 12.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.30% 37.54% 42.23% 44.51% 31.97% 27.41% 15.41% -
ROE 17.90% 19.31% 20.58% 27.60% 17.17% 14.09% 7.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.00 87.80 79.23 77.51 73.00 66.25 56.23 36.71%
EPS 25.24 26.45 26.96 27.60 23.18 18.02 8.59 104.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.31 1.00 1.35 1.279 1.201 11.25%
Adjusted Per Share Value based on latest NOSH - 169,414
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.07 6.90 6.22 5.70 4.83 4.37 3.71 53.52%
EPS 1.98 2.08 2.12 2.03 1.53 1.19 0.57 128.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1076 0.1029 0.0735 0.0893 0.0843 0.0792 25.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.25 1.33 1.62 1.15 1.03 0.80 -
P/RPS 1.10 1.42 1.68 2.09 1.58 1.55 1.42 -15.61%
P/EPS 3.92 4.73 4.93 5.87 4.96 5.72 9.31 -43.73%
EY 25.49 21.16 20.27 17.04 20.15 17.49 10.74 77.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 1.02 1.62 0.85 0.81 0.67 2.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 -
Price 0.98 1.10 1.44 1.44 1.54 1.01 0.80 -
P/RPS 1.09 1.25 1.82 1.86 2.11 1.52 1.42 -16.12%
P/EPS 3.88 4.16 5.34 5.22 6.64 5.61 9.31 -44.11%
EY 25.75 24.05 18.72 19.17 15.05 17.84 10.74 78.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 1.10 1.44 1.14 0.79 0.67 2.95%

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