Highlights

[KRETAM] QoQ 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 -     373.33%    YoY -     -15.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 37,807 28,804 32,982 20,560 21,500 34,258 -3.43%
  QoQ % -14.00% 31.26% -12.67% 60.42% -4.37% -37.24% -
  Horiz. % 94.91% 110.36% 84.08% 96.28% 60.02% 62.76% 100.00%
PBT 12,833 11,978 6,020 13,714 3,391 -7,234 12,873 -0.21%
  QoQ % 7.14% 98.97% -56.10% 304.42% 146.88% -156.20% -
  Horiz. % 99.69% 93.05% 46.76% 106.53% 26.34% -56.20% 100.00%
Tax -3,181 -3,401 -1,557 -3,372 -1,214 443 -3,264 -1.70%
  QoQ % 6.47% -118.43% 53.83% -177.76% -374.04% 113.57% -
  Horiz. % 97.46% 104.20% 47.70% 103.31% 37.19% -13.57% 100.00%
NP 9,652 8,577 4,463 10,342 2,177 -6,791 9,609 0.30%
  QoQ % 12.53% 92.18% -56.85% 375.06% 132.06% -170.67% -
  Horiz. % 100.45% 89.26% 46.45% 107.63% 22.66% -70.67% 100.00%
NP to SH 9,561 8,481 4,412 10,276 2,171 -6,813 9,489 0.51%
  QoQ % 12.73% 92.23% -57.07% 373.33% 131.87% -171.80% -
  Horiz. % 100.76% 89.38% 46.50% 108.29% 22.88% -71.80% 100.00%
Tax Rate 24.79 % 28.39 % 25.86 % 24.59 % 35.80 % - % 25.36 % -1.51%
  QoQ % -12.68% 9.78% 5.16% -31.31% 0.00% 0.00% -
  Horiz. % 97.75% 111.95% 101.97% 96.96% 141.17% 0.00% 100.00%
Total Cost 22,862 29,230 24,341 22,640 18,383 28,291 24,649 -4.90%
  QoQ % -21.79% 20.09% 7.51% 23.16% -35.02% 14.78% -
  Horiz. % 92.75% 118.58% 98.75% 91.85% 74.58% 114.78% 100.00%
Net Worth 293,898 186,190 271,794 268,069 257,922 250,709 255,333 9.84%
  QoQ % 57.85% -31.50% 1.39% 3.93% 2.88% -1.81% -
  Horiz. % 115.10% 72.92% 106.45% 104.99% 101.01% 98.19% 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 293,898 186,190 271,794 268,069 257,922 250,709 255,333 9.84%
  QoQ % 57.85% -31.50% 1.39% 3.93% 2.88% -1.81% -
  Horiz. % 115.10% 72.92% 106.45% 104.99% 101.01% 98.19% 100.00%
NOSH 186,011 186,190 186,160 186,159 185,555 182,999 181,087 1.81%
  QoQ % -0.10% 0.02% 0.00% 0.33% 1.40% 1.06% -
  Horiz. % 102.72% 102.82% 102.80% 102.80% 102.47% 101.06% 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 % 22.69 % 15.49 % 31.36 % 10.59 % -31.59 % 28.05 % 3.86%
  QoQ % 30.85% 46.48% -50.61% 196.13% 133.52% -212.62% -
  Horiz. % 105.85% 80.89% 55.22% 111.80% 37.75% -112.62% 100.00%
ROE 3.25 % 4.56 % 1.62 % 3.83 % 0.84 % -2.72 % 3.72 % -8.62%
  QoQ % -28.73% 181.48% -57.70% 355.95% 130.88% -173.12% -
  Horiz. % 87.37% 122.58% 43.55% 102.96% 22.58% -73.12% 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 20.31 15.47 17.72 11.08 11.75 18.92 -5.15%
  QoQ % -13.93% 31.29% -12.70% 59.93% -5.70% -37.90% -
  Horiz. % 92.39% 107.35% 81.77% 93.66% 58.56% 62.10% 100.00%
EPS 5.14 4.56 2.37 5.52 1.17 -3.79 5.24 -1.28%
  QoQ % 12.72% 92.41% -57.07% 371.79% 130.87% -172.33% -
  Horiz. % 98.09% 87.02% 45.23% 105.34% 22.33% -72.33% 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 1.0000 1.4600 1.4400 1.3900 1.3700 1.4100 7.89%
  QoQ % 58.00% -31.51% 1.39% 3.60% 1.46% -2.84% -
  Horiz. % 112.06% 70.92% 103.55% 102.13% 98.58% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
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 1.62 1.24 1.42 0.88 0.92 1.47 -3.20%
  QoQ % -13.58% 30.65% -12.68% 61.36% -4.35% -37.41% -
  Horiz. % 95.24% 110.20% 84.35% 96.60% 59.86% 62.59% 100.00%
EPS 0.41 0.36 0.19 0.44 0.09 -0.29 0.41 -
  QoQ % 13.89% 89.47% -56.82% 388.89% 131.03% -170.73% -
  Horiz. % 100.00% 87.80% 46.34% 107.32% 21.95% -70.73% 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 0.1263 0.0800 0.1168 0.1152 0.1108 0.1077 0.1097 9.86%
  QoQ % 57.88% -31.51% 1.39% 3.97% 2.88% -1.82% -
  Horiz. % 115.13% 72.93% 106.47% 105.01% 101.00% 98.18% 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 5.71 7.11 6.15 9.48 8.34 5.23 28.44%
  QoQ % 33.27% -19.69% 15.61% -35.13% 13.67% 59.46% -
  Horiz. % 145.51% 109.18% 135.95% 117.59% 181.26% 159.46% 100.00%
P/EPS 25.88 25.47 46.41 19.75 89.74 -26.32 18.89 23.38%
  QoQ % 1.61% -45.12% 134.99% -77.99% 440.96% -239.33% -
  Horiz. % 137.00% 134.83% 245.69% 104.55% 475.07% -139.33% 100.00%
EY 3.86 3.93 2.15 5.06 1.11 -3.80 5.29 -18.97%
  QoQ % -1.78% 82.79% -57.51% 355.86% 129.21% -171.83% -
  Horiz. % 72.97% 74.29% 40.64% 95.65% 20.98% -71.83% 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 1.16 0.75 0.76 0.76 0.72 0.70 12.94%
  QoQ % -27.59% 54.67% -1.32% 0.00% 5.56% 2.86% -
  Horiz. % 120.00% 165.71% 107.14% 108.57% 108.57% 102.86% 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 5.86 7.37 6.43 9.66 9.45 5.18 24.69%
  QoQ % 23.04% -20.49% 14.62% -33.44% 2.22% 82.43% -
  Horiz. % 139.19% 113.13% 142.28% 124.13% 186.49% 182.43% 100.00%
P/EPS 24.51 26.13 48.10 20.65 91.45 -29.82 18.70 19.79%
  QoQ % -6.20% -45.68% 132.93% -77.42% 406.67% -259.47% -
  Horiz. % 131.07% 139.73% 257.22% 110.43% 489.04% -159.47% 100.00%
EY 4.08 3.83 2.08 4.84 1.09 -3.35 5.35 -16.54%
  QoQ % 6.53% 84.13% -57.02% 344.04% 132.54% -162.62% -
  Horiz. % 76.26% 71.59% 38.88% 90.47% 20.37% -62.62% 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 1.19 0.78 0.79 0.77 0.81 0.70 9.32%
  QoQ % -32.77% 52.56% -1.27% 2.60% -4.94% 15.71% -
  Horiz. % 114.29% 170.00% 111.43% 112.86% 110.00% 115.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS