Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -20.03%    YoY -     -45.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 82,346 53,541 20,560 138,718 117,218 82,960 37,414 69.12%
  QoQ % 53.80% 160.41% -85.18% 18.34% 41.29% 121.74% -
  Horiz. % 220.09% 143.10% 54.95% 370.76% 313.30% 221.74% 100.00%
PBT 23,127 17,105 3,391 39,978 47,212 34,340 16,693 24.25%
  QoQ % 35.21% 404.42% -91.52% -15.32% 37.48% 105.71% -
  Horiz. % 138.54% 102.47% 20.31% 239.49% 282.83% 205.71% 100.00%
Tax -6,144 -4,586 -1,214 -12,433 -12,876 -9,611 -4,241 28.00%
  QoQ % -33.97% -277.76% 90.24% 3.44% -33.97% -126.62% -
  Horiz. % 144.87% 108.13% 28.63% 293.16% 303.61% 226.62% 100.00%
NP 16,983 12,519 2,177 27,545 34,336 24,729 12,452 22.96%
  QoQ % 35.66% 475.06% -92.10% -19.78% 38.85% 98.59% -
  Horiz. % 136.39% 100.54% 17.48% 221.21% 275.75% 198.59% 100.00%
NP to SH 16,860 12,447 2,171 27,200 34,013 24,527 12,340 23.11%
  QoQ % 35.45% 473.33% -92.02% -20.03% 38.68% 98.76% -
  Horiz. % 136.63% 100.87% 17.59% 220.42% 275.63% 198.76% 100.00%
Tax Rate 26.57 % 26.81 % 35.80 % 31.10 % 27.27 % 27.99 % 25.41 % 3.02%
  QoQ % -0.90% -25.11% 15.11% 14.04% -2.57% 10.15% -
  Horiz. % 104.57% 105.51% 140.89% 122.39% 107.32% 110.15% 100.00%
Total Cost 65,363 41,022 18,383 111,173 82,882 58,231 24,962 89.87%
  QoQ % 59.34% 123.15% -83.46% 34.13% 42.33% 133.28% -
  Horiz. % 261.85% 164.34% 73.64% 445.37% 332.03% 233.28% 100.00%
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.52%
  QoQ % 1.41% 3.88% 2.96% -1.85% 3.00% 4.54% -
  Horiz. % 114.63% 113.03% 108.81% 105.69% 107.68% 104.54% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,695 267,917 257,922 250,509 255,233 247,802 237,029 9.52%
  QoQ % 1.41% 3.88% 2.96% -1.85% 3.00% 4.54% -
  Horiz. % 114.63% 113.03% 108.81% 105.69% 107.68% 104.54% 100.00%
NOSH 186,092 186,053 185,555 181,528 181,016 180,877 180,938 1.89%
  QoQ % 0.02% 0.27% 2.22% 0.28% 0.08% -0.03% -
  Horiz. % 102.85% 102.83% 102.55% 100.33% 100.04% 99.97% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.62 % 23.38 % 10.59 % 19.86 % 29.29 % 29.81 % 33.28 % -27.30%
  QoQ % -11.80% 120.77% -46.68% -32.20% -1.74% -10.43% -
  Horiz. % 61.96% 70.25% 31.82% 59.68% 88.01% 89.57% 100.00%
ROE 6.21 % 4.65 % 0.84 % 10.86 % 13.33 % 9.90 % 5.21 % 12.41%
  QoQ % 33.55% 453.57% -92.27% -18.53% 34.65% 90.02% -
  Horiz. % 119.19% 89.25% 16.12% 208.45% 255.85% 190.02% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.25 28.78 11.08 76.42 64.76 45.87 20.68 65.97%
  QoQ % 53.75% 159.75% -85.50% 18.00% 41.18% 121.81% -
  Horiz. % 213.97% 139.17% 53.58% 369.54% 313.15% 221.81% 100.00%
EPS 9.06 6.69 1.17 15.00 18.79 13.56 6.82 20.82%
  QoQ % 35.43% 471.79% -92.20% -20.17% 38.57% 98.83% -
  Horiz. % 132.84% 98.09% 17.16% 219.94% 275.51% 198.83% 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 1.4600 1.4400 1.3900 1.3800 1.4100 1.3700 1.3100 7.49%
  QoQ % 1.39% 3.60% 0.72% -2.13% 2.92% 4.58% -
  Horiz. % 111.45% 109.92% 106.11% 105.34% 107.63% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.56 2.31 0.89 5.99 5.06 3.58 1.62 68.95%
  QoQ % 54.11% 159.55% -85.14% 18.38% 41.34% 120.99% -
  Horiz. % 219.75% 142.59% 54.94% 369.75% 312.35% 220.99% 100.00%
EPS 0.73 0.54 0.09 1.17 1.47 1.06 0.53 23.77%
  QoQ % 35.19% 500.00% -92.31% -20.41% 38.68% 100.00% -
  Horiz. % 137.74% 101.89% 16.98% 220.75% 277.36% 200.00% 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 0.1173 0.1157 0.1114 0.1082 0.1102 0.1070 0.1023 9.54%
  QoQ % 1.38% 3.86% 2.96% -1.81% 2.99% 4.59% -
  Horiz. % 114.66% 113.10% 108.90% 105.77% 107.72% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 -
P/RPS 2.49 3.79 9.48 1.28 1.53 2.73 6.43 -46.84%
  QoQ % -34.30% -60.02% 640.62% -16.34% -43.96% -57.54% -
  Horiz. % 38.72% 58.94% 147.43% 19.91% 23.79% 42.46% 100.00%
P/EPS 12.14 16.29 89.74 6.54 5.27 9.22 19.50 -27.07%
  QoQ % -25.48% -81.85% 1,272.17% 24.10% -42.84% -52.72% -
  Horiz. % 62.26% 83.54% 460.21% 33.54% 27.03% 47.28% 100.00%
EY 8.24 6.14 1.11 15.29 18.98 10.85 5.13 37.11%
  QoQ % 34.20% 453.15% -92.74% -19.44% 74.93% 111.50% -
  Horiz. % 160.62% 119.69% 21.64% 298.05% 369.98% 211.50% 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 0.75 0.76 0.76 0.71 0.70 0.91 1.02 -18.52%
  QoQ % -1.32% 0.00% 7.04% 1.43% -23.08% -10.78% -
  Horiz. % 73.53% 74.51% 74.51% 69.61% 68.63% 89.22% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 -
Price 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 -
P/RPS 2.58 3.96 9.66 1.45 1.51 2.40 6.96 -48.37%
  QoQ % -34.85% -59.01% 566.21% -3.97% -37.08% -65.52% -
  Horiz. % 37.07% 56.90% 138.79% 20.83% 21.70% 34.48% 100.00%
P/EPS 12.58 17.04 91.45 7.41 5.22 8.11 21.11 -29.16%
  QoQ % -26.17% -81.37% 1,134.14% 41.95% -35.64% -61.58% -
  Horiz. % 59.59% 80.72% 433.21% 35.10% 24.73% 38.42% 100.00%
EY 7.95 5.87 1.09 13.50 19.17 12.33 4.74 41.12%
  QoQ % 35.43% 438.53% -91.93% -29.58% 55.47% 160.13% -
  Horiz. % 167.72% 123.84% 23.00% 284.81% 404.43% 260.13% 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 0.78 0.79 0.77 0.80 0.70 0.80 1.10 -20.46%
  QoQ % -1.27% 2.60% -3.75% 14.29% -12.50% -27.27% -
  Horiz. % 70.91% 71.82% 70.00% 72.73% 63.64% 72.73% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers