[KRETAM] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.55%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 224,409 131,774 109,794 156,290 114,070 66,280 54,161 26.72%
PBT 111,281 54,057 30,836 62,949 40,689 -1,049 -9,741 -
Tax -24,832 -13,640 -8,192 -17,168 6,321 5,966 -1,729 55.87%
NP 86,449 40,417 22,644 45,781 47,010 4,917 -11,470 -
-
NP to SH 85,517 40,121 22,480 45,350 46,768 4,874 -11,320 -
-
Tax Rate 22.31% 25.23% 26.57% 27.27% -15.53% - - -
Total Cost 137,960 91,357 87,150 110,509 67,060 61,362 65,631 13.17%
-
Net Worth 383,898 254,402 271,695 255,233 205,256 123,156 43,559 43.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 60,315 - - - - - - -
Div Payout % 70.53% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 383,898 254,402 271,695 255,233 205,256 123,156 43,559 43.69%
NOSH 244,521 198,751 186,092 181,016 152,041 123,156 116,781 13.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 38.52% 30.67% 20.62% 29.29% 41.21% 7.42% -21.18% -
ROE 22.28% 15.77% 8.27% 17.77% 22.79% 3.96% -25.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.77 66.30 59.00 86.34 75.03 53.82 46.38 12.03%
EPS 34.99 20.19 12.08 25.05 30.76 3.91 -9.69 -
DPS 24.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.28 1.46 1.41 1.35 1.00 0.373 27.05%
Adjusted Per Share Value based on latest NOSH - 181,087
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.74 5.72 4.76 6.78 4.95 2.88 2.35 26.72%
EPS 3.71 1.74 0.98 1.97 2.03 0.21 -0.49 -
DPS 2.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1666 0.1104 0.1179 0.1108 0.0891 0.0534 0.0189 43.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.00 1.63 1.10 0.99 1.15 0.48 0.42 -
P/RPS 2.18 2.46 1.86 1.15 1.53 0.89 0.91 15.66%
P/EPS 5.72 8.07 9.11 3.95 3.74 12.13 -4.33 -
EY 17.49 12.38 10.98 25.31 26.75 8.25 -23.08 -
DY 12.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.75 0.70 0.85 0.48 1.13 1.96%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 -
Price 2.29 1.95 1.14 0.98 1.54 0.62 0.43 -
P/RPS 2.50 2.94 1.93 1.14 2.05 1.15 0.93 17.90%
P/EPS 6.55 9.66 9.44 3.91 5.01 15.66 -4.44 -
EY 15.27 10.35 10.60 25.56 19.97 6.38 -22.54 -
DY 10.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.52 0.78 0.70 1.14 0.62 1.15 4.05%

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