[KRETAM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.16%
YoY- 92.16%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 155,178 136,638 130,917 132,107 120,153 103,846 109,300 26.23%
PBT 62,735 52,519 42,368 44,545 35,103 15,891 22,744 96.31%
Tax -16,679 -13,632 -11,276 -11,511 -9,544 -5,700 -7,407 71.54%
NP 46,056 38,887 31,092 33,034 25,559 10,191 15,337 107.72%
-
NP to SH 45,735 38,569 30,788 32,730 25,340 10,046 15,123 108.70%
-
Tax Rate 26.59% 25.96% 26.61% 25.84% 27.19% 35.87% 32.57% -
Total Cost 109,122 97,751 99,825 99,073 94,594 93,655 93,963 10.45%
-
Net Worth 330,099 285,843 301,363 293,898 186,190 271,794 268,069 14.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 330,099 285,843 301,363 293,898 186,190 271,794 268,069 14.84%
NOSH 244,518 223,315 186,026 186,011 186,190 186,160 186,159 19.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.68% 28.46% 23.75% 25.01% 21.27% 9.81% 14.03% -
ROE 13.85% 13.49% 10.22% 11.14% 13.61% 3.70% 5.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.46 61.19 70.38 71.02 64.53 55.78 58.71 5.30%
EPS 18.70 17.27 16.55 17.60 13.61 5.40 8.12 74.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.62 1.58 1.00 1.46 1.44 -4.20%
Adjusted Per Share Value based on latest NOSH - 186,011
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.73 5.93 5.68 5.73 5.21 4.51 4.74 26.24%
EPS 1.98 1.67 1.34 1.42 1.10 0.44 0.66 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.124 0.1308 0.1275 0.0808 0.1179 0.1163 14.83%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 1.63 1.30 1.33 1.16 1.10 1.09 -
P/RPS 3.26 2.66 1.85 1.87 1.80 1.97 1.86 45.21%
P/EPS 11.07 9.44 7.85 7.56 8.52 20.38 13.42 -12.01%
EY 9.04 10.60 12.73 13.23 11.73 4.91 7.45 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 0.80 0.84 1.16 0.75 0.76 59.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 1.97 1.95 1.47 1.26 1.19 1.14 1.14 -
P/RPS 3.10 3.19 2.09 1.77 1.84 2.04 1.94 36.56%
P/EPS 10.53 11.29 8.88 7.16 8.74 21.13 14.03 -17.36%
EY 9.49 8.86 11.26 13.96 11.44 4.73 7.13 20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.52 0.91 0.80 1.19 0.78 0.79 50.42%

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