Highlights

[KRETAM] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     12.73%    YoY -     -6.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 131,774 128,612 130,056 120,153 109,794 107,082 82,240 36.89%
  QoQ % 2.46% -1.11% 8.24% 9.43% 2.53% 30.21% -
  Horiz. % 160.23% 156.39% 158.14% 146.10% 133.51% 130.21% 100.00%
PBT 54,057 48,744 51,332 35,105 30,836 34,210 13,564 151.16%
  QoQ % 10.90% -5.04% 46.22% 13.84% -9.86% 152.21% -
  Horiz. % 398.54% 359.36% 378.44% 258.81% 227.34% 252.21% 100.00%
Tax -13,640 -12,634 -12,724 -9,545 -8,192 -9,172 -4,856 98.95%
  QoQ % -7.96% 0.71% -33.31% -16.52% 10.68% -88.88% -
  Horiz. % 280.89% 260.17% 262.03% 196.56% 168.70% 188.88% 100.00%
NP 40,417 36,110 38,608 25,560 22,644 25,038 8,708 177.99%
  QoQ % 11.93% -6.47% 51.05% 12.88% -9.56% 187.53% -
  Horiz. % 464.14% 414.68% 443.36% 293.52% 260.04% 287.53% 100.00%
NP to SH 40,121 35,794 38,244 25,341 22,480 24,894 8,684 177.14%
  QoQ % 12.09% -6.41% 50.92% 12.73% -9.70% 186.67% -
  Horiz. % 462.01% 412.18% 440.40% 291.81% 258.87% 286.67% 100.00%
Tax Rate 25.23 % 25.92 % 24.79 % 27.19 % 26.57 % 26.81 % 35.80 % -20.79%
  QoQ % -2.66% 4.56% -8.83% 2.33% -0.90% -25.11% -
  Horiz. % 70.47% 72.40% 69.25% 75.95% 74.22% 74.89% 100.00%
Total Cost 91,357 92,502 91,448 94,593 87,150 82,044 73,532 15.55%
  QoQ % -1.24% 1.15% -3.32% 8.54% 6.22% 11.58% -
  Horiz. % 124.24% 125.80% 124.36% 128.64% 118.52% 111.58% 100.00%
Net Worth 254,402 301,383 293,898 281,052 271,695 267,917 257,922 -0.91%
  QoQ % -15.59% 2.55% 4.57% 3.44% 1.41% 3.88% -
  Horiz. % 98.64% 116.85% 113.95% 108.97% 105.34% 103.88% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 254,402 301,383 293,898 281,052 271,695 267,917 257,922 -0.91%
  QoQ % -15.59% 2.55% 4.57% 3.44% 1.41% 3.88% -
  Horiz. % 98.64% 116.85% 113.95% 108.97% 105.34% 103.88% 100.00%
NOSH 198,751 186,039 186,011 186,127 186,092 186,053 185,555 4.68%
  QoQ % 6.83% 0.01% -0.06% 0.02% 0.02% 0.27% -
  Horiz. % 107.11% 100.26% 100.25% 100.31% 100.29% 100.27% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.67 % 28.08 % 29.69 % 21.27 % 20.62 % 23.38 % 10.59 % 103.05%
  QoQ % 9.22% -5.42% 39.59% 3.15% -11.80% 120.77% -
  Horiz. % 289.61% 265.16% 280.36% 200.85% 194.71% 220.77% 100.00%
ROE 15.77 % 11.88 % 13.01 % 9.02 % 8.27 % 9.29 % 3.37 % 179.51%
  QoQ % 32.74% -8.69% 44.24% 9.07% -10.98% 175.67% -
  Horiz. % 467.95% 352.52% 386.05% 267.66% 245.40% 275.67% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.30 69.13 69.92 64.55 59.00 57.55 44.32 30.77%
  QoQ % -4.09% -1.13% 8.32% 9.41% 2.52% 29.85% -
  Horiz. % 149.59% 155.98% 157.76% 145.65% 133.12% 129.85% 100.00%
EPS 20.19 19.24 20.56 13.61 12.08 13.38 4.68 164.77%
  QoQ % 4.94% -6.42% 51.07% 12.67% -9.72% 185.90% -
  Horiz. % 431.41% 411.11% 439.32% 290.81% 258.12% 285.90% 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 1.2800 1.6200 1.5800 1.5100 1.4600 1.4400 1.3900 -5.34%
  QoQ % -20.99% 2.53% 4.64% 3.42% 1.39% 3.60% -
  Horiz. % 92.09% 116.55% 113.67% 108.63% 105.04% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.66 5.53 5.59 5.16 4.72 4.60 3.53 36.95%
  QoQ % 2.35% -1.07% 8.33% 9.32% 2.61% 30.31% -
  Horiz. % 160.34% 156.66% 158.36% 146.18% 133.71% 130.31% 100.00%
EPS 1.72 1.54 1.64 1.09 0.97 1.07 0.37 178.28%
  QoQ % 11.69% -6.10% 50.46% 12.37% -9.35% 189.19% -
  Horiz. % 464.86% 416.22% 443.24% 294.59% 262.16% 289.19% 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 0.1093 0.1295 0.1263 0.1207 0.1167 0.1151 0.1108 -0.90%
  QoQ % -15.60% 2.53% 4.64% 3.43% 1.39% 3.88% -
  Horiz. % 98.65% 116.88% 113.99% 108.94% 105.32% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.6300 1.3000 1.3300 1.1600 1.1000 1.0900 1.0500 -
P/RPS 2.46 1.88 1.90 1.80 1.86 1.89 2.37 2.51%
  QoQ % 30.85% -1.05% 5.56% -3.23% -1.59% -20.25% -
  Horiz. % 103.80% 79.32% 80.17% 75.95% 78.48% 79.75% 100.00%
P/EPS 8.07 6.76 6.47 8.52 9.11 8.15 22.44 -49.40%
  QoQ % 19.38% 4.48% -24.06% -6.48% 11.78% -63.68% -
  Horiz. % 35.96% 30.12% 28.83% 37.97% 40.60% 36.32% 100.00%
EY 12.38 14.80 15.46 11.74 10.98 12.28 4.46 97.39%
  QoQ % -16.35% -4.27% 31.69% 6.92% -10.59% 175.34% -
  Horiz. % 277.58% 331.84% 346.64% 263.23% 246.19% 275.34% 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 1.27 0.80 0.84 0.77 0.75 0.76 0.76 40.77%
  QoQ % 58.75% -4.76% 9.09% 2.67% -1.32% 0.00% -
  Horiz. % 167.11% 105.26% 110.53% 101.32% 98.68% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 -
Price 1.9500 1.4700 1.2600 1.1900 1.1400 1.1400 1.0700 -
P/RPS 2.94 2.13 1.80 1.84 1.93 1.98 2.41 14.16%
  QoQ % 38.03% 18.33% -2.17% -4.66% -2.53% -17.84% -
  Horiz. % 121.99% 88.38% 74.69% 76.35% 80.08% 82.16% 100.00%
P/EPS 9.66 7.64 6.13 8.74 9.44 8.52 22.86 -43.66%
  QoQ % 26.44% 24.63% -29.86% -7.42% 10.80% -62.73% -
  Horiz. % 42.26% 33.42% 26.82% 38.23% 41.29% 37.27% 100.00%
EY 10.35 13.09 16.32 11.44 10.60 11.74 4.37 77.59%
  QoQ % -20.93% -19.79% 42.66% 7.92% -9.71% 168.65% -
  Horiz. % 236.84% 299.54% 373.46% 261.78% 242.56% 268.65% 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 1.52 0.91 0.80 0.79 0.78 0.79 0.77 57.30%
  QoQ % 67.03% 13.75% 1.27% 1.28% -1.27% 2.60% -
  Horiz. % 197.40% 118.18% 103.90% 102.60% 101.30% 102.60% 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