[KRETAM] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.43%
YoY- 1103.71%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 155,178 120,153 138,718 131,315 75,375 56,965 71,828 13.69%
PBT 62,735 35,103 39,979 57,339 2,235 -7,497 23,370 17.88%
Tax -16,679 -9,544 -12,433 1,110 1,749 2,249 -1,771 45.29%
NP 46,056 25,559 27,546 58,449 3,984 -5,248 21,599 13.44%
-
NP to SH 45,735 25,340 27,202 46,764 3,885 -5,425 21,599 13.31%
-
Tax Rate 26.59% 27.19% 31.10% -1.94% -78.26% - 7.58% -
Total Cost 109,122 94,594 111,172 72,866 71,391 62,213 50,229 13.79%
-
Net Worth 330,099 186,190 250,709 169,414 145,749 134,346 59,892 32.88%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 330,099 186,190 250,709 169,414 145,749 134,346 59,892 32.88%
NOSH 244,518 186,190 182,999 169,414 145,749 116,823 117,435 12.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.68% 21.27% 19.86% 44.51% 5.29% -9.21% 30.07% -
ROE 13.85% 13.61% 10.85% 27.60% 2.67% -4.04% 36.06% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.46 64.53 75.80 77.51 51.72 48.76 61.16 0.61%
EPS 18.70 13.61 14.86 27.60 2.67 -4.64 18.39 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.00 1.37 1.00 1.00 1.15 0.51 17.60%
Adjusted Per Share Value based on latest NOSH - 169,414
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.73 5.21 6.02 5.70 3.27 2.47 3.12 13.66%
EPS 1.98 1.10 1.18 2.03 0.17 -0.24 0.94 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.0808 0.1088 0.0735 0.0632 0.0583 0.026 32.87%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.07 1.16 0.98 1.62 0.64 0.39 0.86 -
P/RPS 3.26 1.80 1.29 2.09 1.24 0.80 1.41 14.98%
P/EPS 11.07 8.52 6.59 5.87 24.01 -8.40 4.68 15.42%
EY 9.04 11.73 15.17 17.04 4.16 -11.91 21.39 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.16 0.72 1.62 0.64 0.34 1.69 -1.64%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 -
Price 1.97 1.19 1.11 1.44 0.85 0.39 0.75 -
P/RPS 3.10 1.84 1.46 1.86 1.64 0.80 1.23 16.64%
P/EPS 10.53 8.74 7.47 5.22 31.89 -8.40 4.08 17.11%
EY 9.49 11.44 13.39 19.17 3.14 -11.91 24.52 -14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.19 0.81 1.44 0.85 0.34 1.47 -0.11%

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