Highlights

[KRETAM] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     186.67%    YoY -     -49.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 130,056 120,153 109,794 107,082 82,240 138,718 156,290 -11.54%
  QoQ % 8.24% 9.43% 2.53% 30.21% -40.71% -11.24% -
  Horiz. % 83.21% 76.88% 70.25% 68.51% 52.62% 88.76% 100.00%
PBT 51,332 35,105 30,836 34,210 13,564 39,978 62,949 -12.73%
  QoQ % 46.22% 13.84% -9.86% 152.21% -66.07% -36.49% -
  Horiz. % 81.54% 55.77% 48.99% 54.35% 21.55% 63.51% 100.00%
Tax -12,724 -9,545 -8,192 -9,172 -4,856 -12,433 -17,168 -18.12%
  QoQ % -33.31% -16.52% 10.68% -88.88% 60.94% 27.58% -
  Horiz. % 74.11% 55.60% 47.72% 53.42% 28.29% 72.42% 100.00%
NP 38,608 25,560 22,644 25,038 8,708 27,545 45,781 -10.75%
  QoQ % 51.05% 12.88% -9.56% 187.53% -68.39% -39.83% -
  Horiz. % 84.33% 55.83% 49.46% 54.69% 19.02% 60.17% 100.00%
NP to SH 38,244 25,341 22,480 24,894 8,684 27,200 45,350 -10.75%
  QoQ % 50.92% 12.73% -9.70% 186.67% -68.07% -40.02% -
  Horiz. % 84.33% 55.88% 49.57% 54.89% 19.15% 59.98% 100.00%
Tax Rate 24.79 % 27.19 % 26.57 % 26.81 % 35.80 % 31.10 % 27.27 % -6.16%
  QoQ % -8.83% 2.33% -0.90% -25.11% 15.11% 14.04% -
  Horiz. % 90.91% 99.71% 97.43% 98.31% 131.28% 114.04% 100.00%
Total Cost 91,448 94,593 87,150 82,044 73,532 111,173 110,509 -11.87%
  QoQ % -3.32% 8.54% 6.22% 11.58% -33.86% 0.60% -
  Horiz. % 82.75% 85.60% 78.86% 74.24% 66.54% 100.60% 100.00%
Net Worth 293,898 281,052 271,695 267,917 257,922 250,509 255,233 9.87%
  QoQ % 4.57% 3.44% 1.41% 3.88% 2.96% -1.85% -
  Horiz. % 115.15% 110.12% 106.45% 104.97% 101.05% 98.15% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 293,898 281,052 271,695 267,917 257,922 250,509 255,233 9.87%
  QoQ % 4.57% 3.44% 1.41% 3.88% 2.96% -1.85% -
  Horiz. % 115.15% 110.12% 106.45% 104.97% 101.05% 98.15% 100.00%
NOSH 186,011 186,127 186,092 186,053 185,555 181,528 181,016 1.83%
  QoQ % -0.06% 0.02% 0.02% 0.27% 2.22% 0.28% -
  Horiz. % 102.76% 102.82% 102.80% 102.78% 102.51% 100.28% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.69 % 21.27 % 20.62 % 23.38 % 10.59 % 19.86 % 29.29 % 0.91%
  QoQ % 39.59% 3.15% -11.80% 120.77% -46.68% -32.20% -
  Horiz. % 101.37% 72.62% 70.40% 79.82% 36.16% 67.80% 100.00%
ROE 13.01 % 9.02 % 8.27 % 9.29 % 3.37 % 10.86 % 17.77 % -18.78%
  QoQ % 44.24% 9.07% -10.98% 175.67% -68.97% -38.89% -
  Horiz. % 73.21% 50.76% 46.54% 52.28% 18.96% 61.11% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.92 64.55 59.00 57.55 44.32 76.42 86.34 -13.13%
  QoQ % 8.32% 9.41% 2.52% 29.85% -42.00% -11.49% -
  Horiz. % 80.98% 74.76% 68.33% 66.66% 51.33% 88.51% 100.00%
EPS 20.56 13.61 12.08 13.38 4.68 15.00 25.05 -12.35%
  QoQ % 51.07% 12.67% -9.72% 185.90% -68.80% -40.12% -
  Horiz. % 82.08% 54.33% 48.22% 53.41% 18.68% 59.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5800 1.5100 1.4600 1.4400 1.3900 1.3800 1.4100 7.89%
  QoQ % 4.64% 3.42% 1.39% 3.60% 0.72% -2.13% -
  Horiz. % 112.06% 107.09% 103.55% 102.13% 98.58% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.59 5.16 4.72 4.60 3.53 5.96 6.71 -11.47%
  QoQ % 8.33% 9.32% 2.61% 30.31% -40.77% -11.18% -
  Horiz. % 83.31% 76.90% 70.34% 68.55% 52.61% 88.82% 100.00%
EPS 1.64 1.09 0.97 1.07 0.37 1.17 1.95 -10.91%
  QoQ % 50.46% 12.37% -9.35% 189.19% -68.38% -40.00% -
  Horiz. % 84.10% 55.90% 49.74% 54.87% 18.97% 60.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1263 0.1207 0.1167 0.1151 0.1108 0.1076 0.1097 9.86%
  QoQ % 4.64% 3.43% 1.39% 3.88% 2.97% -1.91% -
  Horiz. % 115.13% 110.03% 106.38% 104.92% 101.00% 98.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.1600 1.1000 1.0900 1.0500 0.9800 0.9900 -
P/RPS 1.90 1.80 1.86 1.89 2.37 1.28 1.15 39.80%
  QoQ % 5.56% -3.23% -1.59% -20.25% 85.16% 11.30% -
  Horiz. % 165.22% 156.52% 161.74% 164.35% 206.09% 111.30% 100.00%
P/EPS 6.47 8.52 9.11 8.15 22.44 6.54 3.95 39.00%
  QoQ % -24.06% -6.48% 11.78% -63.68% 243.12% 65.57% -
  Horiz. % 163.80% 215.70% 230.63% 206.33% 568.10% 165.57% 100.00%
EY 15.46 11.74 10.98 12.28 4.46 15.29 25.31 -28.03%
  QoQ % 31.69% 6.92% -10.59% 175.34% -70.83% -39.59% -
  Horiz. % 61.08% 46.38% 43.38% 48.52% 17.62% 60.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.77 0.75 0.76 0.76 0.71 0.70 12.94%
  QoQ % 9.09% 2.67% -1.32% 0.00% 7.04% 1.43% -
  Horiz. % 120.00% 110.00% 107.14% 108.57% 108.57% 101.43% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 -
Price 1.2600 1.1900 1.1400 1.1400 1.0700 1.1100 0.9800 -
P/RPS 1.80 1.84 1.93 1.98 2.41 1.45 1.14 35.63%
  QoQ % -2.17% -4.66% -2.53% -17.84% 66.21% 27.19% -
  Horiz. % 157.89% 161.40% 169.30% 173.68% 211.40% 127.19% 100.00%
P/EPS 6.13 8.74 9.44 8.52 22.86 7.41 3.91 34.99%
  QoQ % -29.86% -7.42% 10.80% -62.73% 208.50% 89.51% -
  Horiz. % 156.78% 223.53% 241.43% 217.90% 584.65% 189.51% 100.00%
EY 16.32 11.44 10.60 11.74 4.37 13.50 25.56 -25.87%
  QoQ % 42.66% 7.92% -9.71% 168.65% -67.63% -47.18% -
  Horiz. % 63.85% 44.76% 41.47% 45.93% 17.10% 52.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.79 0.78 0.79 0.77 0.80 0.70 9.32%
  QoQ % 1.27% 1.28% -1.27% 2.60% -3.75% 14.29% -
  Horiz. % 114.29% 112.86% 111.43% 112.86% 110.00% 114.29% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers