Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     473.33%    YoY -     -49.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 32,514 120,153 82,346 53,541 20,560 138,718 117,218 -57.50%
  QoQ % -72.94% 45.91% 53.80% 160.41% -85.18% 18.34% -
  Horiz. % 27.74% 102.50% 70.25% 45.68% 17.54% 118.34% 100.00%
PBT 12,833 35,105 23,127 17,105 3,391 39,978 47,212 -58.07%
  QoQ % -63.44% 51.79% 35.21% 404.42% -91.52% -15.32% -
  Horiz. % 27.18% 74.36% 48.99% 36.23% 7.18% 84.68% 100.00%
Tax -3,181 -9,545 -6,144 -4,586 -1,214 -12,433 -12,876 -60.66%
  QoQ % 66.67% -55.35% -33.97% -277.76% 90.24% 3.44% -
  Horiz. % 24.70% 74.13% 47.72% 35.62% 9.43% 96.56% 100.00%
NP 9,652 25,560 16,983 12,519 2,177 27,545 34,336 -57.12%
  QoQ % -62.24% 50.50% 35.66% 475.06% -92.10% -19.78% -
  Horiz. % 28.11% 74.44% 49.46% 36.46% 6.34% 80.22% 100.00%
NP to SH 9,561 25,341 16,860 12,447 2,171 27,200 34,013 -57.12%
  QoQ % -62.27% 50.30% 35.45% 473.33% -92.02% -20.03% -
  Horiz. % 28.11% 74.50% 49.57% 36.59% 6.38% 79.97% 100.00%
Tax Rate 24.79 % 27.19 % 26.57 % 26.81 % 35.80 % 31.10 % 27.27 % -6.16%
  QoQ % -8.83% 2.33% -0.90% -25.11% 15.11% 14.04% -
  Horiz. % 90.91% 99.71% 97.43% 98.31% 131.28% 114.04% 100.00%
Total Cost 22,862 94,593 65,363 41,022 18,383 111,173 82,882 -57.66%
  QoQ % -75.83% 44.72% 59.34% 123.15% -83.46% 34.13% -
  Horiz. % 27.58% 114.13% 78.86% 49.49% 22.18% 134.13% 100.00%
Net Worth 293,898 281,052 271,695 267,917 257,922 250,509 255,233 9.87%
  QoQ % 4.57% 3.44% 1.41% 3.88% 2.96% -1.85% -
  Horiz. % 115.15% 110.12% 106.45% 104.97% 101.05% 98.15% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 293,898 281,052 271,695 267,917 257,922 250,509 255,233 9.87%
  QoQ % 4.57% 3.44% 1.41% 3.88% 2.96% -1.85% -
  Horiz. % 115.15% 110.12% 106.45% 104.97% 101.05% 98.15% 100.00%
NOSH 186,011 186,127 186,092 186,053 185,555 181,528 181,016 1.83%
  QoQ % -0.06% 0.02% 0.02% 0.27% 2.22% 0.28% -
  Horiz. % 102.76% 102.82% 102.80% 102.78% 102.51% 100.28% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.69 % 21.27 % 20.62 % 23.38 % 10.59 % 19.86 % 29.29 % 0.91%
  QoQ % 39.59% 3.15% -11.80% 120.77% -46.68% -32.20% -
  Horiz. % 101.37% 72.62% 70.40% 79.82% 36.16% 67.80% 100.00%
ROE 3.25 % 9.02 % 6.21 % 4.65 % 0.84 % 10.86 % 13.33 % -61.01%
  QoQ % -63.97% 45.25% 33.55% 453.57% -92.27% -18.53% -
  Horiz. % 24.38% 67.67% 46.59% 34.88% 6.30% 81.47% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.48 64.55 44.25 28.78 11.08 76.42 64.76 -58.27%
  QoQ % -72.92% 45.88% 53.75% 159.75% -85.50% 18.00% -
  Horiz. % 26.99% 99.68% 68.33% 44.44% 17.11% 118.00% 100.00%
EPS 5.14 13.61 9.06 6.69 1.17 15.00 18.79 -57.89%
  QoQ % -62.23% 50.22% 35.43% 471.79% -92.20% -20.17% -
  Horiz. % 27.35% 72.43% 48.22% 35.60% 6.23% 79.83% 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 1.5800 1.5100 1.4600 1.4400 1.3900 1.3800 1.4100 7.89%
  QoQ % 4.64% 3.42% 1.39% 3.60% 0.72% -2.13% -
  Horiz. % 112.06% 107.09% 103.55% 102.13% 98.58% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.40 5.19 3.56 2.31 0.89 5.99 5.06 -57.57%
  QoQ % -73.03% 45.79% 54.11% 159.55% -85.14% 18.38% -
  Horiz. % 27.67% 102.57% 70.36% 45.65% 17.59% 118.38% 100.00%
EPS 0.41 1.09 0.73 0.54 0.09 1.17 1.47 -57.34%
  QoQ % -62.39% 49.32% 35.19% 500.00% -92.31% -20.41% -
  Horiz. % 27.89% 74.15% 49.66% 36.73% 6.12% 79.59% 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 0.1269 0.1213 0.1173 0.1157 0.1114 0.1082 0.1102 9.87%
  QoQ % 4.62% 3.41% 1.38% 3.86% 2.96% -1.81% -
  Horiz. % 115.15% 110.07% 106.44% 104.99% 101.09% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3300 1.1600 1.1000 1.0900 1.0500 0.9800 0.9900 -
P/RPS 7.61 1.80 2.49 3.79 9.48 1.28 1.53 191.67%
  QoQ % 322.78% -27.71% -34.30% -60.02% 640.62% -16.34% -
  Horiz. % 497.39% 117.65% 162.75% 247.71% 619.61% 83.66% 100.00%
P/EPS 25.88 8.52 12.14 16.29 89.74 6.54 5.27 189.19%
  QoQ % 203.76% -29.82% -25.48% -81.85% 1,272.17% 24.10% -
  Horiz. % 491.08% 161.67% 230.36% 309.11% 1,702.85% 124.10% 100.00%
EY 3.86 11.74 8.24 6.14 1.11 15.29 18.98 -65.45%
  QoQ % -67.12% 42.48% 34.20% 453.15% -92.74% -19.44% -
  Horiz. % 20.34% 61.85% 43.41% 32.35% 5.85% 80.56% 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 0.84 0.77 0.75 0.76 0.76 0.71 0.70 12.94%
  QoQ % 9.09% 2.67% -1.32% 0.00% 7.04% 1.43% -
  Horiz. % 120.00% 110.00% 107.14% 108.57% 108.57% 101.43% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 -
Price 1.2600 1.1900 1.1400 1.1400 1.0700 1.1100 0.9800 -
P/RPS 7.21 1.84 2.58 3.96 9.66 1.45 1.51 183.83%
  QoQ % 291.85% -28.68% -34.85% -59.01% 566.21% -3.97% -
  Horiz. % 477.48% 121.85% 170.86% 262.25% 639.74% 96.03% 100.00%
P/EPS 24.51 8.74 12.58 17.04 91.45 7.41 5.22 180.67%
  QoQ % 180.43% -30.52% -26.17% -81.37% 1,134.14% 41.95% -
  Horiz. % 469.54% 167.43% 241.00% 326.44% 1,751.92% 141.95% 100.00%
EY 4.08 11.44 7.95 5.87 1.09 13.50 19.17 -64.39%
  QoQ % -64.34% 43.90% 35.43% 438.53% -91.93% -29.58% -
  Horiz. % 21.28% 59.68% 41.47% 30.62% 5.69% 70.42% 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 0.79 0.78 0.79 0.77 0.80 0.70 9.32%
  QoQ % 1.27% 1.28% -1.27% 2.60% -3.75% 14.29% -
  Horiz. % 114.29% 112.86% 111.43% 112.86% 110.00% 114.29% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers