Highlights

[KRETAM] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -68.07%    YoY -     -82.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 120,153 109,794 107,082 82,240 138,718 156,290 165,920 -19.31%
  QoQ % 9.43% 2.53% 30.21% -40.71% -11.24% -5.80% -
  Horiz. % 72.42% 66.17% 64.54% 49.57% 83.61% 94.20% 100.00%
PBT 35,105 30,836 34,210 13,564 39,978 62,949 68,680 -35.99%
  QoQ % 13.84% -9.86% 152.21% -66.07% -36.49% -8.34% -
  Horiz. % 51.11% 44.90% 49.81% 19.75% 58.21% 91.66% 100.00%
Tax -9,545 -8,192 -9,172 -4,856 -12,433 -17,168 -19,222 -37.21%
  QoQ % -16.52% 10.68% -88.88% 60.94% 27.58% 10.69% -
  Horiz. % 49.66% 42.62% 47.72% 25.26% 64.68% 89.31% 100.00%
NP 25,560 22,644 25,038 8,708 27,545 45,781 49,458 -35.52%
  QoQ % 12.88% -9.56% 187.53% -68.39% -39.83% -7.43% -
  Horiz. % 51.68% 45.78% 50.62% 17.61% 55.69% 92.57% 100.00%
NP to SH 25,341 22,480 24,894 8,684 27,200 45,350 49,054 -35.54%
  QoQ % 12.73% -9.70% 186.67% -68.07% -40.02% -7.55% -
  Horiz. % 51.66% 45.83% 50.75% 17.70% 55.45% 92.45% 100.00%
Tax Rate 27.19 % 26.57 % 26.81 % 35.80 % 31.10 % 27.27 % 27.99 % -1.91%
  QoQ % 2.33% -0.90% -25.11% 15.11% 14.04% -2.57% -
  Horiz. % 97.14% 94.93% 95.78% 127.90% 111.11% 97.43% 100.00%
Total Cost 94,593 87,150 82,044 73,532 111,173 110,509 116,462 -12.91%
  QoQ % 8.54% 6.22% 11.58% -33.86% 0.60% -5.11% -
  Horiz. % 81.22% 74.83% 70.45% 63.14% 95.46% 94.89% 100.00%
Net Worth 281,052 271,695 267,917 257,922 250,509 255,233 247,802 8.73%
  QoQ % 3.44% 1.41% 3.88% 2.96% -1.85% 3.00% -
  Horiz. % 113.42% 109.64% 108.12% 104.08% 101.09% 103.00% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 281,052 271,695 267,917 257,922 250,509 255,233 247,802 8.73%
  QoQ % 3.44% 1.41% 3.88% 2.96% -1.85% 3.00% -
  Horiz. % 113.42% 109.64% 108.12% 104.08% 101.09% 103.00% 100.00%
NOSH 186,127 186,092 186,053 185,555 181,528 181,016 180,877 1.92%
  QoQ % 0.02% 0.02% 0.27% 2.22% 0.28% 0.08% -
  Horiz. % 102.90% 102.88% 102.86% 102.59% 100.36% 100.08% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.27 % 20.62 % 23.38 % 10.59 % 19.86 % 29.29 % 29.81 % -20.10%
  QoQ % 3.15% -11.80% 120.77% -46.68% -32.20% -1.74% -
  Horiz. % 71.35% 69.17% 78.43% 35.52% 66.62% 98.26% 100.00%
ROE 9.02 % 8.27 % 9.29 % 3.37 % 10.86 % 17.77 % 19.80 % -40.71%
  QoQ % 9.07% -10.98% 175.67% -68.97% -38.89% -10.25% -
  Horiz. % 45.56% 41.77% 46.92% 17.02% 54.85% 89.75% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.55 59.00 57.55 44.32 76.42 86.34 91.73 -20.83%
  QoQ % 9.41% 2.52% 29.85% -42.00% -11.49% -5.88% -
  Horiz. % 70.37% 64.32% 62.74% 48.32% 83.31% 94.12% 100.00%
EPS 13.61 12.08 13.38 4.68 15.00 25.05 27.12 -36.77%
  QoQ % 12.67% -9.72% 185.90% -68.80% -40.12% -7.63% -
  Horiz. % 50.18% 44.54% 49.34% 17.26% 55.31% 92.37% 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 1.5100 1.4600 1.4400 1.3900 1.3800 1.4100 1.3700 6.68%
  QoQ % 3.42% 1.39% 3.60% 0.72% -2.13% 2.92% -
  Horiz. % 110.22% 106.57% 105.11% 101.46% 100.73% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.19 4.74 4.62 3.55 5.99 6.75 7.16 -19.26%
  QoQ % 9.49% 2.60% 30.14% -40.73% -11.26% -5.73% -
  Horiz. % 72.49% 66.20% 64.53% 49.58% 83.66% 94.27% 100.00%
EPS 1.09 0.97 1.07 0.37 1.17 1.96 2.12 -35.74%
  QoQ % 12.37% -9.35% 189.19% -68.38% -40.31% -7.55% -
  Horiz. % 51.42% 45.75% 50.47% 17.45% 55.19% 92.45% 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 0.1213 0.1173 0.1157 0.1114 0.1082 0.1102 0.1070 8.70%
  QoQ % 3.41% 1.38% 3.86% 2.96% -1.81% 2.99% -
  Horiz. % 113.36% 109.63% 108.13% 104.11% 101.12% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.1600 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 -
P/RPS 1.80 1.86 1.89 2.37 1.28 1.15 1.36 20.49%
  QoQ % -3.23% -1.59% -20.25% 85.16% 11.30% -15.44% -
  Horiz. % 132.35% 136.76% 138.97% 174.26% 94.12% 84.56% 100.00%
P/EPS 8.52 9.11 8.15 22.44 6.54 3.95 4.61 50.43%
  QoQ % -6.48% 11.78% -63.68% 243.12% 65.57% -14.32% -
  Horiz. % 184.82% 197.61% 176.79% 486.77% 141.87% 85.68% 100.00%
EY 11.74 10.98 12.28 4.46 15.29 25.31 21.70 -33.53%
  QoQ % 6.92% -10.59% 175.34% -70.83% -39.59% 16.64% -
  Horiz. % 54.10% 50.60% 56.59% 20.55% 70.46% 116.64% 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 0.77 0.75 0.76 0.76 0.71 0.70 0.91 -10.51%
  QoQ % 2.67% -1.32% 0.00% 7.04% 1.43% -23.08% -
  Horiz. % 84.62% 82.42% 83.52% 83.52% 78.02% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 -
Price 1.1900 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 -
P/RPS 1.84 1.93 1.98 2.41 1.45 1.14 1.20 32.87%
  QoQ % -4.66% -2.53% -17.84% 66.21% 27.19% -5.00% -
  Horiz. % 153.33% 160.83% 165.00% 200.83% 120.83% 95.00% 100.00%
P/EPS 8.74 9.44 8.52 22.86 7.41 3.91 4.06 66.49%
  QoQ % -7.42% 10.80% -62.73% 208.50% 89.51% -3.69% -
  Horiz. % 215.27% 232.51% 209.85% 563.05% 182.51% 96.31% 100.00%
EY 11.44 10.60 11.74 4.37 13.50 25.56 24.65 -39.97%
  QoQ % 7.92% -9.71% 168.65% -67.63% -47.18% 3.69% -
  Horiz. % 46.41% 43.00% 47.63% 17.73% 54.77% 103.69% 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 0.78 0.79 0.77 0.80 0.70 0.80 -0.83%
  QoQ % 1.28% -1.27% 2.60% -3.75% 14.29% -12.50% -
  Horiz. % 98.75% 97.50% 98.75% 96.25% 100.00% 87.50% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers