Highlights

[KRETAM] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -40.02%    YoY -     -45.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 109,794 107,082 82,240 138,718 156,290 165,920 149,656 -18.64%
  QoQ % 2.53% 30.21% -40.71% -11.24% -5.80% 10.87% -
  Horiz. % 73.36% 71.55% 54.95% 92.69% 104.43% 110.87% 100.00%
PBT 30,836 34,210 13,564 39,978 62,949 68,680 66,772 -40.23%
  QoQ % -9.86% 152.21% -66.07% -36.49% -8.34% 2.86% -
  Horiz. % 46.18% 51.23% 20.31% 59.87% 94.28% 102.86% 100.00%
Tax -8,192 -9,172 -4,856 -12,433 -17,168 -19,222 -16,964 -38.42%
  QoQ % 10.68% -88.88% 60.94% 27.58% 10.69% -13.31% -
  Horiz. % 48.29% 54.07% 28.63% 73.29% 101.20% 113.31% 100.00%
NP 22,644 25,038 8,708 27,545 45,781 49,458 49,808 -40.85%
  QoQ % -9.56% 187.53% -68.39% -39.83% -7.43% -0.70% -
  Horiz. % 45.46% 50.27% 17.48% 55.30% 91.92% 99.30% 100.00%
NP to SH 22,480 24,894 8,684 27,200 45,350 49,054 49,360 -40.78%
  QoQ % -9.70% 186.67% -68.07% -40.02% -7.55% -0.62% -
  Horiz. % 45.54% 50.43% 17.59% 55.11% 91.88% 99.38% 100.00%
Tax Rate 26.57 % 26.81 % 35.80 % 31.10 % 27.27 % 27.99 % 25.41 % 3.02%
  QoQ % -0.90% -25.11% 15.11% 14.04% -2.57% 10.15% -
  Horiz. % 104.57% 105.51% 140.89% 122.39% 107.32% 110.15% 100.00%
Total Cost 87,150 82,044 73,532 111,173 110,509 116,462 99,848 -8.66%
  QoQ % 6.22% 11.58% -33.86% 0.60% -5.11% 16.64% -
  Horiz. % 87.28% 82.17% 73.64% 111.34% 110.68% 116.64% 100.00%
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.52%
  QoQ % 1.41% 3.88% 2.96% -1.85% 3.00% 4.54% -
  Horiz. % 114.63% 113.03% 108.81% 105.69% 107.68% 104.54% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.52%
  QoQ % 1.41% 3.88% 2.96% -1.85% 3.00% 4.54% -
  Horiz. % 114.63% 113.03% 108.81% 105.69% 107.68% 104.54% 100.00%
NOSH 186,092 186,053 185,555 181,528 181,016 180,877 180,938 1.89%
  QoQ % 0.02% 0.27% 2.22% 0.28% 0.08% -0.03% -
  Horiz. % 102.85% 102.83% 102.55% 100.33% 100.04% 99.97% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.62 % 23.38 % 10.59 % 19.86 % 29.29 % 29.81 % 33.28 % -27.30%
  QoQ % -11.80% 120.77% -46.68% -32.20% -1.74% -10.43% -
  Horiz. % 61.96% 70.25% 31.82% 59.68% 88.01% 89.57% 100.00%
ROE 8.27 % 9.29 % 3.37 % 10.86 % 17.77 % 19.80 % 20.82 % -45.93%
  QoQ % -10.98% 175.67% -68.97% -38.89% -10.25% -4.90% -
  Horiz. % 39.72% 44.62% 16.19% 52.16% 85.35% 95.10% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.00 57.55 44.32 76.42 86.34 91.73 82.71 -20.15%
  QoQ % 2.52% 29.85% -42.00% -11.49% -5.88% 10.91% -
  Horiz. % 71.33% 69.58% 53.58% 92.40% 104.39% 110.91% 100.00%
EPS 12.08 13.38 4.68 15.00 25.05 27.12 27.28 -41.87%
  QoQ % -9.72% 185.90% -68.80% -40.12% -7.63% -0.59% -
  Horiz. % 44.28% 49.05% 17.16% 54.99% 91.83% 99.41% 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 1.4600 1.4400 1.3900 1.3800 1.4100 1.3700 1.3100 7.49%
  QoQ % 1.39% 3.60% 0.72% -2.13% 2.92% 4.58% -
  Horiz. % 111.45% 109.92% 106.11% 105.34% 107.63% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.74 4.62 3.55 5.99 6.75 7.16 6.46 -18.63%
  QoQ % 2.60% 30.14% -40.73% -11.26% -5.73% 10.84% -
  Horiz. % 73.37% 71.52% 54.95% 92.72% 104.49% 110.84% 100.00%
EPS 0.97 1.07 0.37 1.17 1.96 2.12 2.13 -40.78%
  QoQ % -9.35% 189.19% -68.38% -40.31% -7.55% -0.47% -
  Horiz. % 45.54% 50.23% 17.37% 54.93% 92.02% 99.53% 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 0.1173 0.1157 0.1114 0.1082 0.1102 0.1070 0.1023 9.54%
  QoQ % 1.38% 3.86% 2.96% -1.81% 2.99% 4.59% -
  Horiz. % 114.66% 113.10% 108.90% 105.77% 107.72% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 -
P/RPS 1.86 1.89 2.37 1.28 1.15 1.36 1.61 10.09%
  QoQ % -1.59% -20.25% 85.16% 11.30% -15.44% -15.53% -
  Horiz. % 115.53% 117.39% 147.20% 79.50% 71.43% 84.47% 100.00%
P/EPS 9.11 8.15 22.44 6.54 3.95 4.61 4.88 51.55%
  QoQ % 11.78% -63.68% 243.12% 65.57% -14.32% -5.53% -
  Horiz. % 186.68% 167.01% 459.84% 134.02% 80.94% 94.47% 100.00%
EY 10.98 12.28 4.46 15.29 25.31 21.70 20.51 -34.04%
  QoQ % -10.59% 175.34% -70.83% -39.59% 16.64% 5.80% -
  Horiz. % 53.53% 59.87% 21.75% 74.55% 123.40% 105.80% 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 0.75 0.76 0.76 0.71 0.70 0.91 1.02 -18.52%
  QoQ % -1.32% 0.00% 7.04% 1.43% -23.08% -10.78% -
  Horiz. % 73.53% 74.51% 74.51% 69.61% 68.63% 89.22% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 -
Price 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 -
P/RPS 1.93 1.98 2.41 1.45 1.14 1.20 1.74 7.15%
  QoQ % -2.53% -17.84% 66.21% 27.19% -5.00% -31.03% -
  Horiz. % 110.92% 113.79% 138.51% 83.33% 65.52% 68.97% 100.00%
P/EPS 9.44 8.52 22.86 7.41 3.91 4.06 5.28 47.26%
  QoQ % 10.80% -62.73% 208.50% 89.51% -3.69% -23.11% -
  Horiz. % 178.79% 161.36% 432.95% 140.34% 74.05% 76.89% 100.00%
EY 10.60 11.74 4.37 13.50 25.56 24.65 18.94 -32.06%
  QoQ % -9.71% 168.65% -67.63% -47.18% 3.69% 30.15% -
  Horiz. % 55.97% 61.99% 23.07% 71.28% 134.95% 130.15% 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 0.78 0.79 0.77 0.80 0.70 0.80 1.10 -20.46%
  QoQ % -1.27% 2.60% -3.75% 14.29% -12.50% -27.27% -
  Horiz. % 70.91% 71.82% 70.00% 72.73% 63.64% 72.73% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers