[KRETAM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.07%
YoY- -82.41%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 280,312 186,028 130,056 82,240 149,656 101,460 61,284 28.80%
PBT 62,784 108,312 51,332 13,564 66,772 25,184 3,428 62.28%
Tax -18,512 -16,548 -12,724 -4,856 -16,964 16,276 1,304 -
NP 44,272 91,764 38,608 8,708 49,808 41,460 4,732 45.11%
-
NP to SH 44,152 91,048 38,244 8,684 49,360 41,316 4,668 45.37%
-
Tax Rate 29.49% 15.28% 24.79% 35.80% 25.41% -64.63% -38.04% -
Total Cost 236,040 94,264 91,448 73,532 99,848 60,000 56,552 26.86%
-
Net Worth 869,882 352,065 293,898 257,922 237,029 182,428 114,727 40.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 869,882 352,065 293,898 257,922 237,029 182,428 114,727 40.11%
NOSH 365,496 244,489 186,011 185,555 180,938 151,897 114,727 21.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.79% 49.33% 29.69% 10.59% 33.28% 40.86% 7.72% -
ROE 5.08% 25.86% 13.01% 3.37% 20.82% 22.65% 4.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.69 76.09 69.92 44.32 82.71 66.80 53.42 6.20%
EPS 12.08 37.24 20.56 4.68 27.28 27.20 4.00 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 1.44 1.58 1.39 1.31 1.201 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 185,555
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.16 8.07 5.64 3.57 6.49 4.40 2.66 28.79%
EPS 1.92 3.95 1.66 0.38 2.14 1.79 0.20 45.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3775 0.1528 0.1275 0.1119 0.1029 0.0792 0.0498 40.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.33 2.03 1.33 1.05 1.33 0.80 0.36 -
P/RPS 3.04 2.67 1.90 2.37 1.61 1.20 0.67 28.63%
P/EPS 19.29 5.45 6.47 22.44 4.88 2.94 8.85 13.85%
EY 5.18 18.34 15.46 4.46 20.51 34.00 11.30 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.41 0.84 0.76 1.02 0.67 0.36 18.14%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 26/05/10 15/05/09 15/05/08 18/05/07 25/05/06 -
Price 2.17 2.08 1.26 1.07 1.44 0.80 0.38 -
P/RPS 2.83 2.73 1.80 2.41 1.74 1.20 0.71 25.89%
P/EPS 17.96 5.59 6.13 22.86 5.28 2.94 9.34 11.50%
EY 5.57 17.90 16.32 4.37 18.94 34.00 10.71 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.44 0.80 0.77 1.10 0.67 0.38 15.65%

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