[KRETAM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 68.13%
YoY- 78.48%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 271,191 223,752 168,307 98,831 82,346 117,218 85,553 21.17%
PBT 18,952 46,251 83,461 40,543 23,127 47,212 30,517 -7.62%
Tax -5,074 1,640 -18,624 -10,230 -6,144 -12,876 4,741 -
NP 13,878 47,891 64,837 30,313 16,983 34,336 35,258 -14.38%
-
NP to SH 13,794 47,895 64,138 30,091 16,860 34,013 35,076 -14.39%
-
Tax Rate 26.77% -3.55% 22.31% 25.23% 26.57% 27.27% -15.54% -
Total Cost 257,313 175,861 103,470 68,518 65,363 82,882 50,295 31.23%
-
Net Worth 911,062 906,714 383,898 254,402 271,695 255,233 205,256 28.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 45,236 - - - - -
Div Payout % - - 70.53% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 911,062 906,714 383,898 254,402 271,695 255,233 205,256 28.16%
NOSH 365,888 365,610 244,521 198,751 186,092 181,016 152,041 15.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.12% 21.40% 38.52% 30.67% 20.62% 29.29% 41.21% -
ROE 1.51% 5.28% 16.71% 11.83% 6.21% 13.33% 17.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.12 61.20 68.83 49.73 44.25 64.76 56.27 4.69%
EPS 3.77 13.10 26.24 15.14 9.06 18.79 23.07 -26.03%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.48 1.57 1.28 1.46 1.41 1.35 10.73%
Adjusted Per Share Value based on latest NOSH - 223,315
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.77 9.71 7.30 4.29 3.57 5.09 3.71 21.19%
EPS 0.60 2.08 2.78 1.31 0.73 1.48 1.52 -14.33%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 0.3954 0.3935 0.1666 0.1104 0.1179 0.1108 0.0891 28.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.03 2.20 2.00 1.63 1.10 0.99 1.15 -
P/RPS 4.09 3.59 2.91 3.28 2.49 1.53 2.04 12.28%
P/EPS 80.37 16.79 7.62 10.77 12.14 5.27 4.98 58.90%
EY 1.24 5.95 13.12 9.29 8.24 18.98 20.06 -37.09%
DY 0.00 0.00 9.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.89 1.27 1.27 0.75 0.70 0.85 6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 -
Price 3.52 2.02 2.29 1.95 1.14 0.98 1.54 -
P/RPS 4.75 3.30 3.33 3.92 2.58 1.51 2.74 9.59%
P/EPS 93.37 15.42 8.73 12.88 12.58 5.22 6.68 55.14%
EY 1.07 6.49 11.45 7.76 7.95 19.17 14.98 -35.56%
DY 0.00 0.00 8.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.81 1.46 1.52 0.78 0.70 1.14 3.60%

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