Highlights

[KRETAM] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -7.55%    YoY -     -3.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 107,082 82,240 138,718 156,290 165,920 149,656 131,315 -12.73%
  QoQ % 30.21% -40.71% -11.24% -5.80% 10.87% 13.97% -
  Horiz. % 81.55% 62.63% 105.64% 119.02% 126.35% 113.97% 100.00%
PBT 34,210 13,564 39,978 62,949 68,680 66,772 49,002 -21.32%
  QoQ % 152.21% -66.07% -36.49% -8.34% 2.86% 36.26% -
  Horiz. % 69.81% 27.68% 81.58% 128.46% 140.16% 136.26% 100.00%
Tax -9,172 -4,856 -12,433 -17,168 -19,222 -16,964 1,110 -
  QoQ % -88.88% 60.94% 27.58% 10.69% -13.31% -1,628.29% -
  Horiz. % -826.31% -437.48% -1,120.09% -1,546.67% -1,731.71% -1,528.29% 100.00%
NP 25,038 8,708 27,545 45,781 49,458 49,808 50,112 -37.06%
  QoQ % 187.53% -68.39% -39.83% -7.43% -0.70% -0.61% -
  Horiz. % 49.96% 17.38% 54.97% 91.36% 98.69% 99.39% 100.00%
NP to SH 24,894 8,684 27,200 45,350 49,054 49,360 49,815 -37.05%
  QoQ % 186.67% -68.07% -40.02% -7.55% -0.62% -0.91% -
  Horiz. % 49.97% 17.43% 54.60% 91.04% 98.47% 99.09% 100.00%
Tax Rate 26.81 % 35.80 % 31.10 % 27.27 % 27.99 % 25.41 % -2.27 % -
  QoQ % -25.11% 15.11% 14.04% -2.57% 10.15% 1,219.38% -
  Horiz. % -1,181.06% -1,577.09% -1,370.04% -1,201.32% -1,233.04% -1,119.38% 100.00%
Total Cost 82,044 73,532 111,173 110,509 116,462 99,848 81,203 0.69%
  QoQ % 11.58% -33.86% 0.60% -5.11% 16.64% 22.96% -
  Horiz. % 101.04% 90.55% 136.91% 136.09% 143.42% 122.96% 100.00%
Net Worth 267,917 257,922 250,509 255,233 247,802 237,029 193,974 24.05%
  QoQ % 3.88% 2.96% -1.85% 3.00% 4.54% 22.20% -
  Horiz. % 138.12% 132.97% 129.15% 131.58% 127.75% 122.20% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 267,917 257,922 250,509 255,233 247,802 237,029 193,974 24.05%
  QoQ % 3.88% 2.96% -1.85% 3.00% 4.54% 22.20% -
  Horiz. % 138.12% 132.97% 129.15% 131.58% 127.75% 122.20% 100.00%
NOSH 186,053 185,555 181,528 181,016 180,877 180,938 156,431 12.27%
  QoQ % 0.27% 2.22% 0.28% 0.08% -0.03% 15.67% -
  Horiz. % 118.94% 118.62% 116.04% 115.72% 115.63% 115.67% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 23.38 % 10.59 % 19.86 % 29.29 % 29.81 % 33.28 % 38.16 % -27.88%
  QoQ % 120.77% -46.68% -32.20% -1.74% -10.43% -12.79% -
  Horiz. % 61.27% 27.75% 52.04% 76.76% 78.12% 87.21% 100.00%
ROE 9.29 % 3.37 % 10.86 % 17.77 % 19.80 % 20.82 % 25.68 % -49.26%
  QoQ % 175.67% -68.97% -38.89% -10.25% -4.90% -18.93% -
  Horiz. % 36.18% 13.12% 42.29% 69.20% 77.10% 81.07% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.55 44.32 76.42 86.34 91.73 82.71 83.94 -22.26%
  QoQ % 29.85% -42.00% -11.49% -5.88% 10.91% -1.47% -
  Horiz. % 68.56% 52.80% 91.04% 102.86% 109.28% 98.53% 100.00%
EPS 13.38 4.68 15.00 25.05 27.12 27.28 32.03 -44.15%
  QoQ % 185.90% -68.80% -40.12% -7.63% -0.59% -14.83% -
  Horiz. % 41.77% 14.61% 46.83% 78.21% 84.67% 85.17% 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 1.4400 1.3900 1.3800 1.4100 1.3700 1.3100 1.2400 10.49%
  QoQ % 3.60% 0.72% -2.13% 2.92% 4.58% 5.65% -
  Horiz. % 116.13% 112.10% 111.29% 113.71% 110.48% 105.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.60 3.53 5.96 6.71 7.13 6.43 5.64 -12.72%
  QoQ % 30.31% -40.77% -11.18% -5.89% 10.89% 14.01% -
  Horiz. % 81.56% 62.59% 105.67% 118.97% 126.42% 114.01% 100.00%
EPS 1.07 0.37 1.17 1.95 2.11 2.12 2.14 -37.03%
  QoQ % 189.19% -68.38% -40.00% -7.58% -0.47% -0.93% -
  Horiz. % 50.00% 17.29% 54.67% 91.12% 98.60% 99.07% 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 0.1151 0.1108 0.1076 0.1097 0.1065 0.1018 0.0833 24.08%
  QoQ % 3.88% 2.97% -1.91% 3.00% 4.62% 22.21% -
  Horiz. % 138.18% 133.01% 129.17% 131.69% 127.85% 122.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 1.6200 -
P/RPS 1.89 2.37 1.28 1.15 1.36 1.61 1.93 -1.39%
  QoQ % -20.25% 85.16% 11.30% -15.44% -15.53% -16.58% -
  Horiz. % 97.93% 122.80% 66.32% 59.59% 70.47% 83.42% 100.00%
P/EPS 8.15 22.44 6.54 3.95 4.61 4.88 5.09 36.90%
  QoQ % -63.68% 243.12% 65.57% -14.32% -5.53% -4.13% -
  Horiz. % 160.12% 440.86% 128.49% 77.60% 90.57% 95.87% 100.00%
EY 12.28 4.46 15.29 25.31 21.70 20.51 19.66 -26.95%
  QoQ % 175.34% -70.83% -39.59% 16.64% 5.80% 4.32% -
  Horiz. % 62.46% 22.69% 77.77% 128.74% 110.38% 104.32% 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 0.76 0.76 0.71 0.70 0.91 1.02 1.31 -30.46%
  QoQ % 0.00% 7.04% 1.43% -23.08% -10.78% -22.14% -
  Horiz. % 58.02% 58.02% 54.20% 53.44% 69.47% 77.86% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 -
Price 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 1.4400 -
P/RPS 1.98 2.41 1.45 1.14 1.20 1.74 1.72 9.85%
  QoQ % -17.84% 66.21% 27.19% -5.00% -31.03% 1.16% -
  Horiz. % 115.12% 140.12% 84.30% 66.28% 69.77% 101.16% 100.00%
P/EPS 8.52 22.86 7.41 3.91 4.06 5.28 4.52 52.65%
  QoQ % -62.73% 208.50% 89.51% -3.69% -23.11% 16.81% -
  Horiz. % 188.50% 505.75% 163.94% 86.50% 89.82% 116.81% 100.00%
EY 11.74 4.37 13.50 25.56 24.65 18.94 22.11 -34.45%
  QoQ % 168.65% -67.63% -47.18% 3.69% 30.15% -14.34% -
  Horiz. % 53.10% 19.76% 61.06% 115.60% 111.49% 85.66% 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 0.79 0.77 0.80 0.70 0.80 1.10 1.16 -22.61%
  QoQ % 2.60% -3.75% 14.29% -12.50% -27.27% -5.17% -
  Horiz. % 68.10% 66.38% 68.97% 60.34% 68.97% 94.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS