Highlights

[KRETAM] QoQ Quarter Result on 2009-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     92.23%    YoY -     224.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,525 31,792 32,514 37,807 28,804 32,982 20,560 41.23%
  QoQ % 8.60% -2.22% -14.00% 31.26% -12.67% 60.42% -
  Horiz. % 167.92% 154.63% 158.14% 183.89% 140.10% 160.42% 100.00%
PBT 16,171 11,537 12,833 11,978 6,020 13,714 3,391 183.05%
  QoQ % 40.17% -10.10% 7.14% 98.97% -56.10% 304.42% -
  Horiz. % 476.88% 340.22% 378.44% 353.23% 177.53% 404.42% 100.00%
Tax -3,913 -3,137 -3,181 -3,401 -1,557 -3,372 -1,214 118.05%
  QoQ % -24.74% 1.38% 6.47% -118.43% 53.83% -177.76% -
  Horiz. % 322.32% 258.40% 262.03% 280.15% 128.25% 277.76% 100.00%
NP 12,258 8,400 9,652 8,577 4,463 10,342 2,177 216.17%
  QoQ % 45.93% -12.97% 12.53% 92.18% -56.85% 375.06% -
  Horiz. % 563.07% 385.85% 443.36% 393.98% 205.01% 475.06% 100.00%
NP to SH 12,193 8,334 9,561 8,481 4,412 10,276 2,171 215.63%
  QoQ % 46.30% -12.83% 12.73% 92.23% -57.07% 373.33% -
  Horiz. % 561.63% 383.88% 440.40% 390.65% 203.22% 473.33% 100.00%
Tax Rate 24.20 % 27.19 % 24.79 % 28.39 % 25.86 % 24.59 % 35.80 % -22.96%
  QoQ % -11.00% 9.68% -12.68% 9.78% 5.16% -31.31% -
  Horiz. % 67.60% 75.95% 69.25% 79.30% 72.23% 68.69% 100.00%
Total Cost 22,267 23,392 22,862 29,230 24,341 22,640 18,383 13.62%
  QoQ % -4.81% 2.32% -21.79% 20.09% 7.51% 23.16% -
  Horiz. % 121.13% 127.25% 124.36% 159.01% 132.41% 123.16% 100.00%
Net Worth 285,843 301,363 293,898 186,190 271,794 268,069 257,922 7.09%
  QoQ % -5.15% 2.54% 57.85% -31.50% 1.39% 3.93% -
  Horiz. % 110.83% 116.84% 113.95% 72.19% 105.38% 103.93% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 285,843 301,363 293,898 186,190 271,794 268,069 257,922 7.09%
  QoQ % -5.15% 2.54% 57.85% -31.50% 1.39% 3.93% -
  Horiz. % 110.83% 116.84% 113.95% 72.19% 105.38% 103.93% 100.00%
NOSH 223,315 186,026 186,011 186,190 186,160 186,159 185,555 13.13%
  QoQ % 20.04% 0.01% -0.10% 0.02% 0.00% 0.33% -
  Horiz. % 120.35% 100.25% 100.25% 100.34% 100.33% 100.33% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.50 % 26.42 % 29.69 % 22.69 % 15.49 % 31.36 % 10.59 % 123.82%
  QoQ % 34.37% -11.01% 30.85% 46.48% -50.61% 196.13% -
  Horiz. % 335.22% 249.48% 280.36% 214.26% 146.27% 296.13% 100.00%
ROE 4.27 % 2.77 % 3.25 % 4.56 % 1.62 % 3.83 % 0.84 % 195.35%
  QoQ % 54.15% -14.77% -28.73% 181.48% -57.70% 355.95% -
  Horiz. % 508.33% 329.76% 386.90% 542.86% 192.86% 455.95% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.46 17.09 17.48 20.31 15.47 17.72 11.08 24.84%
  QoQ % -9.54% -2.23% -13.93% 31.29% -12.70% 59.93% -
  Horiz. % 139.53% 154.24% 157.76% 183.30% 139.62% 159.93% 100.00%
EPS 5.46 4.48 5.14 4.56 2.37 5.52 1.17 179.00%
  QoQ % 21.88% -12.84% 12.72% 92.41% -57.07% 371.79% -
  Horiz. % 466.67% 382.91% 439.32% 389.74% 202.56% 471.79% 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 1.2800 1.6200 1.5800 1.0000 1.4600 1.4400 1.3900 -5.34%
  QoQ % -20.99% 2.53% 58.00% -31.51% 1.39% 3.60% -
  Horiz. % 92.09% 116.55% 113.67% 71.94% 105.04% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.48 1.37 1.40 1.62 1.24 1.42 0.88 41.38%
  QoQ % 8.03% -2.14% -13.58% 30.65% -12.68% 61.36% -
  Horiz. % 168.18% 155.68% 159.09% 184.09% 140.91% 161.36% 100.00%
EPS 0.52 0.36 0.41 0.36 0.19 0.44 0.09 221.65%
  QoQ % 44.44% -12.20% 13.89% 89.47% -56.82% 388.89% -
  Horiz. % 577.78% 400.00% 455.56% 400.00% 211.11% 488.89% 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 0.1228 0.1295 0.1263 0.0800 0.1168 0.1152 0.1108 7.09%
  QoQ % -5.17% 2.53% 57.88% -31.51% 1.39% 3.97% -
  Horiz. % 110.83% 116.88% 113.99% 72.20% 105.42% 103.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.6300 1.3000 1.3300 1.1600 1.1000 1.0900 1.0500 -
P/RPS 10.54 7.61 7.61 5.71 7.11 6.15 9.48 7.31%
  QoQ % 38.50% 0.00% 33.27% -19.69% 15.61% -35.13% -
  Horiz. % 111.18% 80.27% 80.27% 60.23% 75.00% 64.87% 100.00%
P/EPS 29.85 29.02 25.88 25.47 46.41 19.75 89.74 -51.96%
  QoQ % 2.86% 12.13% 1.61% -45.12% 134.99% -77.99% -
  Horiz. % 33.26% 32.34% 28.84% 28.38% 51.72% 22.01% 100.00%
EY 3.35 3.45 3.86 3.93 2.15 5.06 1.11 108.70%
  QoQ % -2.90% -10.62% -1.78% 82.79% -57.51% 355.86% -
  Horiz. % 301.80% 310.81% 347.75% 354.05% 193.69% 455.86% 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 1.27 0.80 0.84 1.16 0.75 0.76 0.76 40.77%
  QoQ % 58.75% -4.76% -27.59% 54.67% -1.32% 0.00% -
  Horiz. % 167.11% 105.26% 110.53% 152.63% 98.68% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 15/05/09 -
Price 1.9500 1.4700 1.2600 1.1900 1.1400 1.1400 1.0700 -
P/RPS 12.61 8.60 7.21 5.86 7.37 6.43 9.66 19.42%
  QoQ % 46.63% 19.28% 23.04% -20.49% 14.62% -33.44% -
  Horiz. % 130.54% 89.03% 74.64% 60.66% 76.29% 66.56% 100.00%
P/EPS 35.71 32.81 24.51 26.13 48.10 20.65 91.45 -46.55%
  QoQ % 8.84% 33.86% -6.20% -45.68% 132.93% -77.42% -
  Horiz. % 39.05% 35.88% 26.80% 28.57% 52.60% 22.58% 100.00%
EY 2.80 3.05 4.08 3.83 2.08 4.84 1.09 87.46%
  QoQ % -8.20% -25.25% 6.53% 84.13% -57.02% 344.04% -
  Horiz. % 256.88% 279.82% 374.31% 351.38% 190.83% 444.04% 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 1.52 0.91 0.80 1.19 0.78 0.79 0.77 57.30%
  QoQ % 67.03% 13.75% -32.77% 52.56% -1.27% 2.60% -
  Horiz. % 197.40% 118.18% 103.90% 154.55% 101.30% 102.60% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers