[KRETAM] QoQ TTM 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- 2.07%
YoY- 7131.56%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 640,484 597,801 537,705 476,997 459,852 401,990 385,379 40.26%
PBT 106,931 79,923 65,608 55,657 53,796 29,647 1,197 1892.90%
Tax -28,187 -16,691 -8,733 -9,199 -8,248 -5,303 -1,793 526.49%
NP 78,744 63,232 56,875 46,458 45,548 24,344 -596 -
-
NP to SH 77,003 63,094 56,800 46,338 45,400 26,138 1,276 1434.69%
-
Tax Rate 26.36% 20.88% 13.31% 16.53% 15.33% 17.89% 149.79% -
Total Cost 561,740 534,569 480,830 430,539 414,304 377,646 385,975 28.39%
-
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 46,552 46,552 23,276 23,276 - - - -
Div Payout % 60.46% 73.78% 40.98% 50.23% - - - -
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 12.29% 10.58% 10.58% 9.74% 9.90% 6.06% -0.15% -
ROE 11.45% 9.82% 8.81% 7.37% 7.09% 4.21% 0.21% -
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 27.52 25.68 23.10 20.49 19.76 17.27 16.56 40.25%
EPS 3.31 2.71 2.44 1.99 1.95 1.12 0.05 1532.29%
DPS 2.00 2.00 1.00 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 27.79 25.94 23.33 20.70 19.96 17.44 16.72 40.27%
EPS 3.34 2.74 2.46 2.01 1.97 1.13 0.06 1354.34%
DPS 2.02 2.02 1.01 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 1.96 2.38 2.77 2.81 2.58 2.49 1.90 2.09%
P/EPS 16.32 22.50 26.23 28.88 26.15 38.29 574.61 -90.67%
EY 6.13 4.44 3.81 3.46 3.82 2.61 0.17 989.08%
DY 3.70 3.28 1.56 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 2.00 2.16 2.68 3.15 2.89 2.87 2.60 -16.03%
P/EPS 16.63 20.47 25.41 32.40 29.22 44.08 784.39 -92.32%
EY 6.01 4.88 3.94 3.09 3.42 2.27 0.13 1185.11%
DY 3.64 3.60 1.61 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