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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers