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 - 2,316,086
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.78 1.40 5.19 3.56 2.31 0.89 5.99 -40.14%
  QoQ % 98.57% -73.03% 45.79% 54.11% 159.55% -85.14% -
  Horiz. % 46.41% 23.37% 86.64% 59.43% 38.56% 14.86% 100.00%
EPS 0.77 0.41 1.09 0.73 0.54 0.09 1.17 -24.40%
  QoQ % 87.80% -62.39% 49.32% 35.19% 500.00% -92.31% -
  Horiz. % 65.81% 35.04% 93.16% 62.39% 46.15% 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 0.1301 0.1269 0.1213 0.1173 0.1157 0.1114 0.1082 13.11%
  QoQ % 2.52% 4.62% 3.41% 1.38% 3.86% 2.96% -
  Horiz. % 120.24% 117.28% 112.11% 108.41% 106.93% 102.96% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers