Highlights

[KRETAM] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -9.70%    YoY -     -50.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 128,612 130,056 120,153 109,794 107,082 82,240 138,718 -4.93%
  QoQ % -1.11% 8.24% 9.43% 2.53% 30.21% -40.71% -
  Horiz. % 92.71% 93.76% 86.62% 79.15% 77.19% 59.29% 100.00%
PBT 48,744 51,332 35,105 30,836 34,210 13,564 39,978 14.17%
  QoQ % -5.04% 46.22% 13.84% -9.86% 152.21% -66.07% -
  Horiz. % 121.93% 128.40% 87.81% 77.13% 85.57% 33.93% 100.00%
Tax -12,634 -12,724 -9,545 -8,192 -9,172 -4,856 -12,433 1.08%
  QoQ % 0.71% -33.31% -16.52% 10.68% -88.88% 60.94% -
  Horiz. % 101.62% 102.34% 76.77% 65.89% 73.77% 39.06% 100.00%
NP 36,110 38,608 25,560 22,644 25,038 8,708 27,545 19.84%
  QoQ % -6.47% 51.05% 12.88% -9.56% 187.53% -68.39% -
  Horiz. % 131.09% 140.16% 92.79% 82.21% 90.90% 31.61% 100.00%
NP to SH 35,794 38,244 25,341 22,480 24,894 8,684 27,200 20.15%
  QoQ % -6.41% 50.92% 12.73% -9.70% 186.67% -68.07% -
  Horiz. % 131.60% 140.60% 93.17% 82.65% 91.52% 31.93% 100.00%
Tax Rate 25.92 % 24.79 % 27.19 % 26.57 % 26.81 % 35.80 % 31.10 % -11.47%
  QoQ % 4.56% -8.83% 2.33% -0.90% -25.11% 15.11% -
  Horiz. % 83.34% 79.71% 87.43% 85.43% 86.21% 115.11% 100.00%
Total Cost 92,502 91,448 94,593 87,150 82,044 73,532 111,173 -11.57%
  QoQ % 1.15% -3.32% 8.54% 6.22% 11.58% -33.86% -
  Horiz. % 83.21% 82.26% 85.09% 78.39% 73.80% 66.14% 100.00%
Net Worth 301,383 293,898 281,052 271,695 267,917 257,922 250,509 13.16%
  QoQ % 2.55% 4.57% 3.44% 1.41% 3.88% 2.96% -
  Horiz. % 120.31% 117.32% 112.19% 108.46% 106.95% 102.96% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 301,383 293,898 281,052 271,695 267,917 257,922 250,509 13.16%
  QoQ % 2.55% 4.57% 3.44% 1.41% 3.88% 2.96% -
  Horiz. % 120.31% 117.32% 112.19% 108.46% 106.95% 102.96% 100.00%
NOSH 186,039 186,011 186,127 186,092 186,053 185,555 181,528 1.65%
  QoQ % 0.01% -0.06% 0.02% 0.02% 0.27% 2.22% -
  Horiz. % 102.49% 102.47% 102.53% 102.51% 102.49% 102.22% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.08 % 29.69 % 21.27 % 20.62 % 23.38 % 10.59 % 19.86 % 26.05%
  QoQ % -5.42% 39.59% 3.15% -11.80% 120.77% -46.68% -
  Horiz. % 141.39% 149.50% 107.10% 103.83% 117.72% 53.32% 100.00%
ROE 11.88 % 13.01 % 9.02 % 8.27 % 9.29 % 3.37 % 10.86 % 6.18%
  QoQ % -8.69% 44.24% 9.07% -10.98% 175.67% -68.97% -
  Horiz. % 109.39% 119.80% 83.06% 76.15% 85.54% 31.03% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.13 69.92 64.55 59.00 57.55 44.32 76.42 -6.48%
  QoQ % -1.13% 8.32% 9.41% 2.52% 29.85% -42.00% -
  Horiz. % 90.46% 91.49% 84.47% 77.20% 75.31% 58.00% 100.00%
EPS 19.24 20.56 13.61 12.08 13.38 4.68 15.00 18.11%
  QoQ % -6.42% 51.07% 12.67% -9.72% 185.90% -68.80% -
  Horiz. % 128.27% 137.07% 90.73% 80.53% 89.20% 31.20% 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 1.6200 1.5800 1.5100 1.4600 1.4400 1.3900 1.3800 11.31%
  QoQ % 2.53% 4.64% 3.42% 1.39% 3.60% 0.72% -
  Horiz. % 117.39% 114.49% 109.42% 105.80% 104.35% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.53 5.59 5.16 4.72 4.60 3.53 5.96 -4.88%
  QoQ % -1.07% 8.33% 9.32% 2.61% 30.31% -40.77% -
  Horiz. % 92.79% 93.79% 86.58% 79.19% 77.18% 59.23% 100.00%
EPS 1.54 1.64 1.09 0.97 1.07 0.37 1.17 20.16%
  QoQ % -6.10% 50.46% 12.37% -9.35% 189.19% -68.38% -
  Horiz. % 131.62% 140.17% 93.16% 82.91% 91.45% 31.62% 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 0.1295 0.1263 0.1207 0.1167 0.1151 0.1108 0.1076 13.18%
  QoQ % 2.53% 4.64% 3.43% 1.39% 3.88% 2.97% -
  Horiz. % 120.35% 117.38% 112.17% 108.46% 106.97% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3000 1.3300 1.1600 1.1000 1.0900 1.0500 0.9800 -
P/RPS 1.88 1.90 1.80 1.86 1.89 2.37 1.28 29.30%
  QoQ % -1.05% 5.56% -3.23% -1.59% -20.25% 85.16% -
  Horiz. % 146.88% 148.44% 140.62% 145.31% 147.66% 185.16% 100.00%
P/EPS 6.76 6.47 8.52 9.11 8.15 22.44 6.54 2.24%
  QoQ % 4.48% -24.06% -6.48% 11.78% -63.68% 243.12% -
  Horiz. % 103.36% 98.93% 130.28% 139.30% 124.62% 343.12% 100.00%
EY 14.80 15.46 11.74 10.98 12.28 4.46 15.29 -2.15%
  QoQ % -4.27% 31.69% 6.92% -10.59% 175.34% -70.83% -
  Horiz. % 96.80% 101.11% 76.78% 71.81% 80.31% 29.17% 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 0.84 0.77 0.75 0.76 0.76 0.71 8.31%
  QoQ % -4.76% 9.09% 2.67% -1.32% 0.00% 7.04% -
  Horiz. % 112.68% 118.31% 108.45% 105.63% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 -
Price 1.4700 1.2600 1.1900 1.1400 1.1400 1.0700 1.1100 -
P/RPS 2.13 1.80 1.84 1.93 1.98 2.41 1.45 29.31%
  QoQ % 18.33% -2.17% -4.66% -2.53% -17.84% 66.21% -
  Horiz. % 146.90% 124.14% 126.90% 133.10% 136.55% 166.21% 100.00%
P/EPS 7.64 6.13 8.74 9.44 8.52 22.86 7.41 2.06%
  QoQ % 24.63% -29.86% -7.42% 10.80% -62.73% 208.50% -
  Horiz. % 103.10% 82.73% 117.95% 127.40% 114.98% 308.50% 100.00%
EY 13.09 16.32 11.44 10.60 11.74 4.37 13.50 -2.04%
  QoQ % -19.79% 42.66% 7.92% -9.71% 168.65% -67.63% -
  Horiz. % 96.96% 120.89% 84.74% 78.52% 86.96% 32.37% 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 0.91 0.80 0.79 0.78 0.79 0.77 0.80 8.99%
  QoQ % 13.75% 1.27% 1.28% -1.27% 2.60% -3.75% -
  Horiz. % 113.75% 100.00% 98.75% 97.50% 98.75% 96.25% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers