[KRETAM] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.58%
YoY- 80.49%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 362,266 252,297 244,375 155,178 120,153 138,718 131,315 18.40%
PBT 20,732 39,671 99,847 62,735 35,103 39,979 57,339 -15.58%
Tax -5,539 30 -25,027 -16,679 -9,544 -12,433 1,110 -
NP 15,193 39,701 74,820 46,056 25,559 27,546 58,449 -20.09%
-
NP to SH 15,043 39,568 73,999 45,735 25,340 27,202 46,764 -17.20%
-
Tax Rate 26.72% -0.08% 25.07% 26.59% 27.19% 31.10% -1.94% -
Total Cost 347,073 212,596 169,555 109,122 94,594 111,172 72,866 29.68%
-
Net Worth 751,428 895,136 530,276 330,099 186,190 250,709 169,414 28.15%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 36,672 - - - - -
Div Payout % - - 49.56% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 751,428 895,136 530,276 330,099 186,190 250,709 169,414 28.15%
NOSH 375,714 365,361 265,138 244,518 186,190 182,999 169,414 14.18%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.19% 15.74% 30.62% 29.68% 21.27% 19.86% 44.51% -
ROE 2.00% 4.42% 13.95% 13.85% 13.61% 10.85% 27.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 96.42 69.05 92.17 63.46 64.53 75.80 77.51 3.70%
EPS 4.00 10.83 27.91 18.70 13.61 14.86 27.60 -27.50%
DPS 0.00 0.00 13.83 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.45 2.00 1.35 1.00 1.37 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 244,518
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.72 10.95 10.60 6.73 5.21 6.02 5.70 18.40%
EPS 0.65 1.72 3.21 1.98 1.10 1.18 2.03 -17.27%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
NAPS 0.3261 0.3884 0.2301 0.1432 0.0808 0.1088 0.0735 28.15%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.74 2.01 2.35 2.07 1.16 0.98 1.62 -
P/RPS 3.88 2.91 2.55 3.26 1.80 1.29 2.09 10.85%
P/EPS 93.41 18.56 8.42 11.07 8.52 6.59 5.87 58.52%
EY 1.07 5.39 11.88 9.04 11.73 15.17 17.04 -36.92%
DY 0.00 0.00 5.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.82 1.18 1.53 1.16 0.72 1.62 2.41%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 -
Price 0.605 2.02 2.40 1.97 1.19 1.11 1.44 -
P/RPS 0.63 2.93 2.60 3.10 1.84 1.46 1.86 -16.49%
P/EPS 15.11 18.65 8.60 10.53 8.74 7.47 5.22 19.36%
EY 6.62 5.36 11.63 9.49 11.44 13.39 19.17 -16.22%
DY 0.00 0.00 5.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.82 1.20 1.46 1.19 0.81 1.44 -22.98%

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