Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     35.45%    YoY -     -50.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 64,306 32,514 120,153 82,346 53,541 20,560 138,718 -40.19%
  QoQ % 97.78% -72.94% 45.91% 53.80% 160.41% -85.18% -
  Horiz. % 46.36% 23.44% 86.62% 59.36% 38.60% 14.82% 100.00%
PBT 24,372 12,833 35,105 23,127 17,105 3,391 39,978 -28.17%
  QoQ % 89.92% -63.44% 51.79% 35.21% 404.42% -91.52% -
  Horiz. % 60.96% 32.10% 87.81% 57.85% 42.79% 8.48% 100.00%
Tax -6,317 -3,181 -9,545 -6,144 -4,586 -1,214 -12,433 -36.41%
  QoQ % -98.59% 66.67% -55.35% -33.97% -277.76% 90.24% -
  Horiz. % 50.81% 25.59% 76.77% 49.42% 36.89% 9.76% 100.00%
NP 18,055 9,652 25,560 16,983 12,519 2,177 27,545 -24.60%
  QoQ % 87.06% -62.24% 50.50% 35.66% 475.06% -92.10% -
  Horiz. % 65.55% 35.04% 92.79% 61.66% 45.45% 7.90% 100.00%
NP to SH 17,897 9,561 25,341 16,860 12,447 2,171 27,200 -24.41%
  QoQ % 87.19% -62.27% 50.30% 35.45% 473.33% -92.02% -
  Horiz. % 65.80% 35.15% 93.17% 61.99% 45.76% 7.98% 100.00%
Tax Rate 25.92 % 24.79 % 27.19 % 26.57 % 26.81 % 35.80 % 31.10 % -11.47%
  QoQ % 4.56% -8.83% 2.33% -0.90% -25.11% 15.11% -
  Horiz. % 83.34% 79.71% 87.43% 85.43% 86.21% 115.11% 100.00%
Total Cost 46,251 22,862 94,593 65,363 41,022 18,383 111,173 -44.36%
  QoQ % 102.31% -75.83% 44.72% 59.34% 123.15% -83.46% -
  Horiz. % 41.60% 20.56% 85.09% 58.79% 36.90% 16.54% 100.00%
Net Worth 301,383 293,898 281,052 271,695 267,917 257,922 250,509 13.16%
  QoQ % 2.55% 4.57% 3.44% 1.41% 3.88% 2.96% -
  Horiz. % 120.31% 117.32% 112.19% 108.46% 106.95% 102.96% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 301,383 293,898 281,052 271,695 267,917 257,922 250,509 13.16%
  QoQ % 2.55% 4.57% 3.44% 1.41% 3.88% 2.96% -
  Horiz. % 120.31% 117.32% 112.19% 108.46% 106.95% 102.96% 100.00%
NOSH 186,039 186,011 186,127 186,092 186,053 185,555 181,528 1.65%
  QoQ % 0.01% -0.06% 0.02% 0.02% 0.27% 2.22% -
  Horiz. % 102.49% 102.47% 102.53% 102.51% 102.49% 102.22% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.08 % 29.69 % 21.27 % 20.62 % 23.38 % 10.59 % 19.86 % 26.05%
  QoQ % -5.42% 39.59% 3.15% -11.80% 120.77% -46.68% -
  Horiz. % 141.39% 149.50% 107.10% 103.83% 117.72% 53.32% 100.00%
ROE 5.94 % 3.25 % 9.02 % 6.21 % 4.65 % 0.84 % 10.86 % -33.19%
  QoQ % 82.77% -63.97% 45.25% 33.55% 453.57% -92.27% -
  Horiz. % 54.70% 29.93% 83.06% 57.18% 42.82% 7.73% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.57 17.48 64.55 44.25 28.78 11.08 76.42 -41.16%
  QoQ % 97.77% -72.92% 45.88% 53.75% 159.75% -85.50% -
  Horiz. % 45.24% 22.87% 84.47% 57.90% 37.66% 14.50% 100.00%
EPS 9.62 5.14 13.61 9.06 6.69 1.17 15.00 -25.69%
  QoQ % 87.16% -62.23% 50.22% 35.43% 471.79% -92.20% -
  Horiz. % 64.13% 34.27% 90.73% 60.40% 44.60% 7.80% 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 1.6200 1.5800 1.5100 1.4600 1.4400 1.3900 1.3800 11.31%
  QoQ % 2.53% 4.64% 3.42% 1.39% 3.60% 0.72% -
  Horiz. % 117.39% 114.49% 109.42% 105.80% 104.35% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.76 1.40 5.16 3.54 2.30 0.88 5.96 -40.23%
  QoQ % 97.14% -72.87% 45.76% 53.91% 161.36% -85.23% -
  Horiz. % 46.31% 23.49% 86.58% 59.40% 38.59% 14.77% 100.00%
EPS 0.77 0.41 1.09 0.72 0.53 0.09 1.17 -24.40%
  QoQ % 87.80% -62.39% 51.39% 35.85% 488.89% -92.31% -
  Horiz. % 65.81% 35.04% 93.16% 61.54% 45.30% 7.69% 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 0.1295 0.1263 0.1207 0.1167 0.1151 0.1108 0.1076 13.18%
  QoQ % 2.53% 4.64% 3.43% 1.39% 3.88% 2.97% -
  Horiz. % 120.35% 117.38% 112.17% 108.46% 106.97% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3000 1.3300 1.1600 1.1000 1.0900 1.0500 0.9800 -
P/RPS 3.76 7.61 1.80 2.49 3.79 9.48 1.28 105.51%
  QoQ % -50.59% 322.78% -27.71% -34.30% -60.02% 640.62% -
  Horiz. % 293.75% 594.53% 140.62% 194.53% 296.09% 740.62% 100.00%
P/EPS 13.51 25.88 8.52 12.14 16.29 89.74 6.54 62.42%
  QoQ % -47.80% 203.76% -29.82% -25.48% -81.85% 1,272.17% -
  Horiz. % 206.57% 395.72% 130.28% 185.63% 249.08% 1,372.17% 100.00%
EY 7.40 3.86 11.74 8.24 6.14 1.11 15.29 -38.44%
  QoQ % 91.71% -67.12% 42.48% 34.20% 453.15% -92.74% -
  Horiz. % 48.40% 25.25% 76.78% 53.89% 40.16% 7.26% 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 0.84 0.77 0.75 0.76 0.76 0.71 8.31%
  QoQ % -4.76% 9.09% 2.67% -1.32% 0.00% 7.04% -
  Horiz. % 112.68% 118.31% 108.45% 105.63% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 -
Price 1.4700 1.2600 1.1900 1.1400 1.1400 1.0700 1.1100 -
P/RPS 4.25 7.21 1.84 2.58 3.96 9.66 1.45 105.21%
  QoQ % -41.05% 291.85% -28.68% -34.85% -59.01% 566.21% -
  Horiz. % 293.10% 497.24% 126.90% 177.93% 273.10% 666.21% 100.00%
P/EPS 15.28 24.51 8.74 12.58 17.04 91.45 7.41 62.22%
  QoQ % -37.66% 180.43% -30.52% -26.17% -81.37% 1,134.14% -
  Horiz. % 206.21% 330.77% 117.95% 169.77% 229.96% 1,234.14% 100.00%
EY 6.54 4.08 11.44 7.95 5.87 1.09 13.50 -38.40%
  QoQ % 60.29% -64.34% 43.90% 35.43% 438.53% -91.93% -
  Horiz. % 48.44% 30.22% 84.74% 58.89% 43.48% 8.07% 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 0.91 0.80 0.79 0.78 0.79 0.77 0.80 8.99%
  QoQ % 13.75% 1.27% 1.28% -1.27% 2.60% -3.75% -
  Horiz. % 113.75% 100.00% 98.75% 97.50% 98.75% 96.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS