Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     38.68%    YoY -     -3.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 53,541 20,560 138,718 117,218 82,960 37,414 131,315 -45.04%
  QoQ % 160.41% -85.18% 18.34% 41.29% 121.74% -71.51% -
  Horiz. % 40.77% 15.66% 105.64% 89.26% 63.18% 28.49% 100.00%
PBT 17,105 3,391 39,978 47,212 34,340 16,693 49,002 -50.46%
  QoQ % 404.42% -91.52% -15.32% 37.48% 105.71% -65.93% -
  Horiz. % 34.91% 6.92% 81.58% 96.35% 70.08% 34.07% 100.00%
Tax -4,586 -1,214 -12,433 -12,876 -9,611 -4,241 1,110 -
  QoQ % -277.76% 90.24% 3.44% -33.97% -126.62% -482.07% -
  Horiz. % -413.15% -109.37% -1,120.09% -1,160.00% -865.86% -382.07% 100.00%
NP 12,519 2,177 27,545 34,336 24,729 12,452 50,112 -60.37%
  QoQ % 475.06% -92.10% -19.78% 38.85% 98.59% -75.15% -
  Horiz. % 24.98% 4.34% 54.97% 68.52% 49.35% 24.85% 100.00%
NP to SH 12,447 2,171 27,200 34,013 24,527 12,340 49,815 -60.36%
  QoQ % 473.33% -92.02% -20.03% 38.68% 98.76% -75.23% -
  Horiz. % 24.99% 4.36% 54.60% 68.28% 49.24% 24.77% 100.00%
Tax Rate 26.81 % 35.80 % 31.10 % 27.27 % 27.99 % 25.41 % -2.27 % -
  QoQ % -25.11% 15.11% 14.04% -2.57% 10.15% 1,219.38% -
  Horiz. % -1,181.06% -1,577.09% -1,370.04% -1,201.32% -1,233.04% -1,119.38% 100.00%
Total Cost 41,022 18,383 111,173 82,882 58,231 24,962 81,203 -36.60%
  QoQ % 123.15% -83.46% 34.13% 42.33% 133.28% -69.26% -
  Horiz. % 50.52% 22.64% 136.91% 102.07% 71.71% 30.74% 100.00%
Net Worth 267,917 257,922 250,509 255,233 247,802 237,029 193,974 24.05%
  QoQ % 3.88% 2.96% -1.85% 3.00% 4.54% 22.20% -
  Horiz. % 138.12% 132.97% 129.15% 131.58% 127.75% 122.20% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 267,917 257,922 250,509 255,233 247,802 237,029 193,974 24.05%
  QoQ % 3.88% 2.96% -1.85% 3.00% 4.54% 22.20% -
  Horiz. % 138.12% 132.97% 129.15% 131.58% 127.75% 122.20% 100.00%
NOSH 186,053 185,555 181,528 181,016 180,877 180,938 156,431 12.27%
  QoQ % 0.27% 2.22% 0.28% 0.08% -0.03% 15.67% -
  Horiz. % 118.94% 118.62% 116.04% 115.72% 115.63% 115.67% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 23.38 % 10.59 % 19.86 % 29.29 % 29.81 % 33.28 % 38.16 % -27.88%
  QoQ % 120.77% -46.68% -32.20% -1.74% -10.43% -12.79% -
  Horiz. % 61.27% 27.75% 52.04% 76.76% 78.12% 87.21% 100.00%
ROE 4.65 % 0.84 % 10.86 % 13.33 % 9.90 % 5.21 % 25.68 % -68.03%
  QoQ % 453.57% -92.27% -18.53% 34.65% 90.02% -79.71% -
  Horiz. % 18.11% 3.27% 42.29% 51.91% 38.55% 20.29% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.78 11.08 76.42 64.76 45.87 20.68 83.94 -51.04%
  QoQ % 159.75% -85.50% 18.00% 41.18% 121.81% -75.36% -
  Horiz. % 34.29% 13.20% 91.04% 77.15% 54.65% 24.64% 100.00%
EPS 6.69 1.17 15.00 18.79 13.56 6.82 32.03 -64.83%
  QoQ % 471.79% -92.20% -20.17% 38.57% 98.83% -78.71% -
  Horiz. % 20.89% 3.65% 46.83% 58.66% 42.34% 21.29% 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 1.4400 1.3900 1.3800 1.4100 1.3700 1.3100 1.2400 10.49%
  QoQ % 3.60% 0.72% -2.13% 2.92% 4.58% 5.65% -
  Horiz. % 116.13% 112.10% 111.29% 113.71% 110.48% 105.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.31 0.89 5.99 5.06 3.58 1.62 5.67 -45.07%
  QoQ % 159.55% -85.14% 18.38% 41.34% 120.99% -71.43% -
  Horiz. % 40.74% 15.70% 105.64% 89.24% 63.14% 28.57% 100.00%
EPS 0.54 0.09 1.17 1.47 1.06 0.53 2.15 -60.23%
  QoQ % 500.00% -92.31% -20.41% 38.68% 100.00% -75.35% -
  Horiz. % 25.12% 4.19% 54.42% 68.37% 49.30% 24.65% 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 0.1157 0.1114 0.1082 0.1102 0.1070 0.1023 0.0838 24.02%
  QoQ % 3.86% 2.96% -1.81% 2.99% 4.59% 22.08% -
  Horiz. % 138.07% 132.94% 129.12% 131.50% 127.68% 122.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 1.6200 -
P/RPS 3.79 9.48 1.28 1.53 2.73 6.43 1.93 56.88%
  QoQ % -60.02% 640.62% -16.34% -43.96% -57.54% 233.16% -
  Horiz. % 196.37% 491.19% 66.32% 79.27% 141.45% 333.16% 100.00%
P/EPS 16.29 89.74 6.54 5.27 9.22 19.50 5.09 117.33%
  QoQ % -81.85% 1,272.17% 24.10% -42.84% -52.72% 283.10% -
  Horiz. % 320.04% 1,763.06% 128.49% 103.54% 181.14% 383.10% 100.00%
EY 6.14 1.11 15.29 18.98 10.85 5.13 19.66 -54.00%
  QoQ % 453.15% -92.74% -19.44% 74.93% 111.50% -73.91% -
  Horiz. % 31.23% 5.65% 77.77% 96.54% 55.19% 26.09% 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 0.76 0.76 0.71 0.70 0.91 1.02 1.31 -30.46%
  QoQ % 0.00% 7.04% 1.43% -23.08% -10.78% -22.14% -
  Horiz. % 58.02% 58.02% 54.20% 53.44% 69.47% 77.86% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 -
Price 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 1.4400 -
P/RPS 3.96 9.66 1.45 1.51 2.40 6.96 1.72 74.45%
  QoQ % -59.01% 566.21% -3.97% -37.08% -65.52% 304.65% -
  Horiz. % 230.23% 561.63% 84.30% 87.79% 139.53% 404.65% 100.00%
P/EPS 17.04 91.45 7.41 5.22 8.11 21.11 4.52 142.42%
  QoQ % -81.37% 1,134.14% 41.95% -35.64% -61.58% 367.04% -
  Horiz. % 376.99% 2,023.23% 163.94% 115.49% 179.42% 467.04% 100.00%
EY 5.87 1.09 13.50 19.17 12.33 4.74 22.11 -58.73%
  QoQ % 438.53% -91.93% -29.58% 55.47% 160.13% -78.56% -
  Horiz. % 26.55% 4.93% 61.06% 86.70% 55.77% 21.44% 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 0.77 0.80 0.70 0.80 1.10 1.16 -22.61%
  QoQ % 2.60% -3.75% 14.29% -12.50% -27.27% -5.17% -
  Horiz. % 68.10% 66.38% 68.97% 60.34% 68.97% 94.83% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers