Highlights

[KRETAM] QoQ 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 -     -57.07%    YoY -     -53.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 31,792 32,514 37,807 28,804 32,982 20,560 21,500 29.89%
  QoQ % -2.22% -14.00% 31.26% -12.67% 60.42% -4.37% -
  Horiz. % 147.87% 151.23% 175.85% 133.97% 153.40% 95.63% 100.00%
PBT 11,537 12,833 11,978 6,020 13,714 3,391 -7,234 -
  QoQ % -10.10% 7.14% 98.97% -56.10% 304.42% 146.88% -
  Horiz. % -159.48% -177.40% -165.58% -83.22% -189.58% -46.88% 100.00%
Tax -3,137 -3,181 -3,401 -1,557 -3,372 -1,214 443 -
  QoQ % 1.38% 6.47% -118.43% 53.83% -177.76% -374.04% -
  Horiz. % -708.13% -718.06% -767.72% -351.47% -761.17% -274.04% 100.00%
NP 8,400 9,652 8,577 4,463 10,342 2,177 -6,791 -
  QoQ % -12.97% 12.53% 92.18% -56.85% 375.06% 132.06% -
  Horiz. % -123.69% -142.13% -126.30% -65.72% -152.29% -32.06% 100.00%
NP to SH 8,334 9,561 8,481 4,412 10,276 2,171 -6,813 -
  QoQ % -12.83% 12.73% 92.23% -57.07% 373.33% 131.87% -
  Horiz. % -122.32% -140.33% -124.48% -64.76% -150.83% -31.87% 100.00%
Tax Rate 27.19 % 24.79 % 28.39 % 25.86 % 24.59 % 35.80 % - % -
  QoQ % 9.68% -12.68% 9.78% 5.16% -31.31% 0.00% -
  Horiz. % 75.95% 69.25% 79.30% 72.23% 68.69% 100.00% -
Total Cost 23,392 22,862 29,230 24,341 22,640 18,383 28,291 -11.94%
  QoQ % 2.32% -21.79% 20.09% 7.51% 23.16% -35.02% -
  Horiz. % 82.68% 80.81% 103.32% 86.04% 80.03% 64.98% 100.00%
Net Worth 301,363 293,898 186,190 271,794 268,069 257,922 250,709 13.09%
  QoQ % 2.54% 57.85% -31.50% 1.39% 3.93% 2.88% -
  Horiz. % 120.20% 117.23% 74.27% 108.41% 106.92% 102.88% 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 301,363 293,898 186,190 271,794 268,069 257,922 250,709 13.09%
  QoQ % 2.54% 57.85% -31.50% 1.39% 3.93% 2.88% -
  Horiz. % 120.20% 117.23% 74.27% 108.41% 106.92% 102.88% 100.00%
NOSH 186,026 186,011 186,190 186,160 186,159 185,555 182,999 1.10%
  QoQ % 0.01% -0.10% 0.02% 0.00% 0.33% 1.40% -
  Horiz. % 101.65% 101.65% 101.74% 101.73% 101.73% 101.40% 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 26.42 % 29.69 % 22.69 % 15.49 % 31.36 % 10.59 % -31.59 % -
  QoQ % -11.01% 30.85% 46.48% -50.61% 196.13% 133.52% -
  Horiz. % -83.63% -93.99% -71.83% -49.03% -99.27% -33.52% 100.00%
ROE 2.77 % 3.25 % 4.56 % 1.62 % 3.83 % 0.84 % -2.72 % -
  QoQ % -14.77% -28.73% 181.48% -57.70% 355.95% 130.88% -
  Horiz. % -101.84% -119.49% -167.65% -59.56% -140.81% -30.88% 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 17.09 17.48 20.31 15.47 17.72 11.08 11.75 28.46%
  QoQ % -2.23% -13.93% 31.29% -12.70% 59.93% -5.70% -
  Horiz. % 145.45% 148.77% 172.85% 131.66% 150.81% 94.30% 100.00%
EPS 4.48 5.14 4.56 2.37 5.52 1.17 -3.79 -
  QoQ % -12.84% 12.72% 92.41% -57.07% 371.79% 130.87% -
  Horiz. % -118.21% -135.62% -120.32% -62.53% -145.65% -30.87% 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 1.0000 1.4600 1.4400 1.3900 1.3700 11.86%
  QoQ % 2.53% 58.00% -31.51% 1.39% 3.60% 1.46% -
  Horiz. % 118.25% 115.33% 72.99% 106.57% 105.11% 101.46% 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 1.37 1.40 1.62 1.24 1.42 0.88 0.92 30.50%
  QoQ % -2.14% -13.58% 30.65% -12.68% 61.36% -4.35% -
  Horiz. % 148.91% 152.17% 176.09% 134.78% 154.35% 95.65% 100.00%
EPS 0.36 0.41 0.36 0.19 0.44 0.09 -0.29 -
  QoQ % -12.20% 13.89% 89.47% -56.82% 388.89% 131.03% -
  Horiz. % -124.14% -141.38% -124.14% -65.52% -151.72% -31.03% 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 0.0800 0.1168 0.1152 0.1108 0.1077 13.11%
  QoQ % 2.53% 57.88% -31.51% 1.39% 3.97% 2.88% -
  Horiz. % 120.24% 117.27% 74.28% 108.45% 106.96% 102.88% 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 7.61 7.61 5.71 7.11 6.15 9.48 8.34 -5.94%
  QoQ % 0.00% 33.27% -19.69% 15.61% -35.13% 13.67% -
  Horiz. % 91.25% 91.25% 68.47% 85.25% 73.74% 113.67% 100.00%
P/EPS 29.02 25.88 25.47 46.41 19.75 89.74 -26.32 -
  QoQ % 12.13% 1.61% -45.12% 134.99% -77.99% 440.96% -
  Horiz. % -110.26% -98.33% -96.77% -176.33% -75.04% -340.96% 100.00%
EY 3.45 3.86 3.93 2.15 5.06 1.11 -3.80 -
  QoQ % -10.62% -1.78% 82.79% -57.51% 355.86% 129.21% -
  Horiz. % -90.79% -101.58% -103.42% -56.58% -133.16% -29.21% 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 1.16 0.75 0.76 0.76 0.72 7.30%
  QoQ % -4.76% -27.59% 54.67% -1.32% 0.00% 5.56% -
  Horiz. % 111.11% 116.67% 161.11% 104.17% 105.56% 105.56% 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 8.60 7.21 5.86 7.37 6.43 9.66 9.45 -6.11%
  QoQ % 19.28% 23.04% -20.49% 14.62% -33.44% 2.22% -
  Horiz. % 91.01% 76.30% 62.01% 77.99% 68.04% 102.22% 100.00%
P/EPS 32.81 24.51 26.13 48.10 20.65 91.45 -29.82 -
  QoQ % 33.86% -6.20% -45.68% 132.93% -77.42% 406.67% -
  Horiz. % -110.03% -82.19% -87.63% -161.30% -69.25% -306.67% 100.00%
EY 3.05 4.08 3.83 2.08 4.84 1.09 -3.35 -
  QoQ % -25.25% 6.53% 84.13% -57.02% 344.04% 132.54% -
  Horiz. % -91.04% -121.79% -114.33% -62.09% -144.48% -32.54% 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 1.19 0.78 0.79 0.77 0.81 8.09%
  QoQ % 13.75% -32.77% 52.56% -1.27% 2.60% -4.94% -
  Horiz. % 112.35% 98.77% 146.91% 96.30% 97.53% 95.06% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers