[KRETAM] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 616.47%
YoY- 160.52%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 176,674 283,129 138,030 120,885 74,747 179,433 232,571 -4.47%
PBT 28,738 73,517 16,487 14,626 -20,941 2,215 17,304 8.81%
Tax -569 10,203 -3,821 -2,870 1,576 -2,401 -7,900 -35.48%
NP 28,169 83,720 12,666 11,756 -19,365 -186 9,404 20.05%
-
NP to SH 28,105 83,525 12,667 11,729 -19,379 -3,357 9,497 19.81%
-
Tax Rate 1.98% -13.88% 23.18% 19.62% - 108.40% 45.65% -
Total Cost 148,505 199,409 125,364 109,129 94,112 179,619 223,167 -6.56%
-
Net Worth 809,575 735,503 628,459 605,183 66,802,900 91,708,512 81,276,271 -53.59%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 23,064 23,275 23,276 - - 23,276 20,576 1.91%
Div Payout % 82.07% 27.87% 183.76% - - 0.00% 216.66% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 809,575 735,503 628,459 605,183 66,802,900 91,708,512 81,276,271 -53.59%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 15.94% 29.57% 9.18% 9.72% -25.91% -0.10% 4.04% -
ROE 3.47% 11.36% 2.02% 1.94% -0.03% 0.00% 0.01% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.66 12.16 5.93 5.19 3.21 7.71 11.30 -6.27%
EPS 1.22 3.59 0.54 0.50 -0.83 -0.16 0.50 16.02%
DPS 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00%
NAPS 0.351 0.316 0.27 0.26 28.70 39.40 39.50 -54.47%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.67 12.29 5.99 5.25 3.24 7.79 10.09 -4.46%
EPS 1.22 3.62 0.55 0.51 -0.84 -0.15 0.41 19.92%
DPS 1.00 1.01 1.01 0.00 0.00 1.01 0.89 1.96%
NAPS 0.3513 0.3192 0.2727 0.2626 28.9888 39.7964 35.2694 -53.59%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.60 0.54 0.575 0.435 0.41 0.54 0.545 -
P/RPS 7.83 4.44 9.70 8.38 12.77 7.00 4.82 8.41%
P/EPS 49.24 15.05 105.66 86.33 -49.25 -374.42 118.08 -13.55%
EY 2.03 6.65 0.95 1.16 -2.03 -0.27 0.85 15.60%
DY 1.67 1.85 1.74 0.00 0.00 1.85 1.83 -1.51%
P/NAPS 1.71 1.71 2.13 1.67 0.01 0.01 0.01 135.50%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 12/03/21 02/03/20 25/02/19 27/02/18 23/02/17 -
Price 0.64 0.675 0.645 0.43 0.40 0.845 0.55 -
P/RPS 8.36 5.55 10.88 8.28 12.46 10.96 4.87 9.41%
P/EPS 52.52 18.81 118.52 85.33 -48.04 -585.89 119.16 -12.75%
EY 1.90 5.32 0.84 1.17 -2.08 -0.17 0.84 14.56%
DY 1.56 1.48 1.55 0.00 0.00 1.18 1.82 -2.53%
P/NAPS 1.82 2.14 2.39 1.65 0.01 0.02 0.01 137.96%

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