[KRETAM] YoY Cumulative 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- 38.68%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 168,307 98,831 82,346 117,218 85,553 49,710 40,621 26.71%
PBT 83,461 40,543 23,127 47,212 30,517 -787 -7,306 -
Tax -18,624 -10,230 -6,144 -12,876 4,741 4,475 -1,297 55.87%
NP 64,837 30,313 16,983 34,336 35,258 3,688 -8,603 -
-
NP to SH 64,138 30,091 16,860 34,013 35,076 3,656 -8,490 -
-
Tax Rate 22.31% 25.23% 26.57% 27.27% -15.54% - - -
Total Cost 103,470 68,518 65,363 82,882 50,295 46,022 49,224 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 45,236 - - - - - - -
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 16.71% 11.83% 6.21% 13.33% 17.09% 2.97% -19.49% -
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 68.83 49.73 44.25 64.76 56.27 40.36 34.78 12.04%
EPS 26.24 15.14 9.06 18.79 23.07 2.93 -7.27 -
DPS 18.50 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 7.30 4.29 3.57 5.09 3.71 2.16 1.76 26.74%
EPS 2.78 1.31 0.73 1.48 1.52 0.16 -0.37 -
DPS 1.96 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 2.91 3.28 2.49 1.53 2.04 1.19 1.21 15.74%
P/EPS 7.62 10.77 12.14 5.27 4.98 16.17 -5.78 -
EY 13.12 9.29 8.24 18.98 20.06 6.18 -17.31 -
DY 9.25 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 3.33 3.92 2.58 1.51 2.74 1.54 1.24 17.88%
P/EPS 8.73 12.88 12.58 5.22 6.68 20.89 -5.91 -
EY 11.45 7.76 7.95 19.17 14.98 4.79 -16.91 -
DY 8.08 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