Highlights

[KRETAM] QoQ Quarter Result on 2009-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     131.87%    YoY -     -82.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,807 28,804 32,982 20,560 21,500 34,258 45,546 -11.65%
  QoQ % 31.26% -12.67% 60.42% -4.37% -37.24% -24.78% -
  Horiz. % 83.01% 63.24% 72.41% 45.14% 47.21% 75.22% 100.00%
PBT 11,978 6,020 13,714 3,391 -7,234 12,873 17,647 -22.71%
  QoQ % 98.97% -56.10% 304.42% 146.88% -156.20% -27.05% -
  Horiz. % 67.88% 34.11% 77.71% 19.22% -40.99% 72.95% 100.00%
Tax -3,401 -1,557 -3,372 -1,214 443 -3,264 -5,371 -26.20%
  QoQ % -118.43% 53.83% -177.76% -374.04% 113.57% 39.23% -
  Horiz. % 63.32% 28.99% 62.78% 22.60% -8.25% 60.77% 100.00%
NP 8,577 4,463 10,342 2,177 -6,791 9,609 12,276 -21.21%
  QoQ % 92.18% -56.85% 375.06% 132.06% -170.67% -21.73% -
  Horiz. % 69.87% 36.36% 84.25% 17.73% -55.32% 78.27% 100.00%
NP to SH 8,481 4,412 10,276 2,171 -6,813 9,489 12,186 -21.41%
  QoQ % 92.23% -57.07% 373.33% 131.87% -171.80% -22.13% -
  Horiz. % 69.60% 36.21% 84.33% 17.82% -55.91% 77.87% 100.00%
Tax Rate 28.39 % 25.86 % 24.59 % 35.80 % - % 25.36 % 30.44 % -4.53%
  QoQ % 9.78% 5.16% -31.31% 0.00% 0.00% -16.69% -
  Horiz. % 93.27% 84.95% 80.78% 117.61% 0.00% 83.31% 100.00%
Total Cost 29,230 24,341 22,640 18,383 28,291 24,649 33,270 -8.25%
  QoQ % 20.09% 7.51% 23.16% -35.02% 14.78% -25.91% -
  Horiz. % 87.86% 73.16% 68.05% 55.25% 85.03% 74.09% 100.00%
Net Worth 186,190 271,794 268,069 257,922 250,709 255,333 248,065 -17.37%
  QoQ % -31.50% 1.39% 3.93% 2.88% -1.81% 2.93% -
  Horiz. % 75.06% 109.57% 108.06% 103.97% 101.07% 102.93% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 186,190 271,794 268,069 257,922 250,709 255,333 248,065 -17.37%
  QoQ % -31.50% 1.39% 3.93% 2.88% -1.81% 2.93% -
  Horiz. % 75.06% 109.57% 108.06% 103.97% 101.07% 102.93% 100.00%
NOSH 186,190 186,160 186,159 185,555 182,999 181,087 181,069 1.87%
  QoQ % 0.02% 0.00% 0.33% 1.40% 1.06% 0.01% -
  Horiz. % 102.83% 102.81% 102.81% 102.48% 101.07% 100.01% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.69 % 15.49 % 31.36 % 10.59 % -31.59 % 28.05 % 26.95 % -10.81%
  QoQ % 46.48% -50.61% 196.13% 133.52% -212.62% 4.08% -
  Horiz. % 84.19% 57.48% 116.36% 39.29% -117.22% 104.08% 100.00%
ROE 4.56 % 1.62 % 3.83 % 0.84 % -2.72 % 3.72 % 4.91 % -4.80%
  QoQ % 181.48% -57.70% 355.95% 130.88% -173.12% -24.24% -
  Horiz. % 92.87% 32.99% 78.00% 17.11% -55.40% 75.76% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.31 15.47 17.72 11.08 11.75 18.92 25.15 -13.25%
  QoQ % 31.29% -12.70% 59.93% -5.70% -37.90% -24.77% -
  Horiz. % 80.76% 61.51% 70.46% 44.06% 46.72% 75.23% 100.00%
EPS 4.56 2.37 5.52 1.17 -3.79 5.24 6.73 -22.80%
  QoQ % 92.41% -57.07% 371.79% 130.87% -172.33% -22.14% -
  Horiz. % 67.76% 35.22% 82.02% 17.38% -56.32% 77.86% 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 1.0000 1.4600 1.4400 1.3900 1.3700 1.4100 1.3700 -18.88%
  QoQ % -31.51% 1.39% 3.60% 1.46% -2.84% 2.92% -
  Horiz. % 72.99% 106.57% 105.11% 101.46% 100.00% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.63 1.24 1.42 0.89 0.93 1.48 1.97 -11.83%
  QoQ % 31.45% -12.68% 59.55% -4.30% -37.16% -24.87% -
  Horiz. % 82.74% 62.94% 72.08% 45.18% 47.21% 75.13% 100.00%
EPS 0.37 0.19 0.44 0.09 -0.29 0.41 0.53 -21.25%
  QoQ % 94.74% -56.82% 388.89% 131.03% -170.73% -22.64% -
  Horiz. % 69.81% 35.85% 83.02% 16.98% -54.72% 77.36% 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 0.0804 0.1174 0.1157 0.1114 0.1082 0.1102 0.1071 -17.36%
  QoQ % -31.52% 1.47% 3.86% 2.96% -1.81% 2.89% -
  Horiz. % 75.07% 109.62% 108.03% 104.01% 101.03% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.1600 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 -
P/RPS 5.71 7.11 6.15 9.48 8.34 5.23 4.97 9.67%
  QoQ % -19.69% 15.61% -35.13% 13.67% 59.46% 5.23% -
  Horiz. % 114.89% 143.06% 123.74% 190.74% 167.81% 105.23% 100.00%
P/EPS 25.47 46.41 19.75 89.74 -26.32 18.89 18.57 23.38%
  QoQ % -45.12% 134.99% -77.99% 440.96% -239.33% 1.72% -
  Horiz. % 137.16% 249.92% 106.35% 483.25% -141.73% 101.72% 100.00%
EY 3.93 2.15 5.06 1.11 -3.80 5.29 5.38 -18.84%
  QoQ % 82.79% -57.51% 355.86% 129.21% -171.83% -1.67% -
  Horiz. % 73.05% 39.96% 94.05% 20.63% -70.63% 98.33% 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 1.16 0.75 0.76 0.76 0.72 0.70 0.91 17.51%
  QoQ % 54.67% -1.32% 0.00% 5.56% 2.86% -23.08% -
  Horiz. % 127.47% 82.42% 83.52% 83.52% 79.12% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 -
Price 1.1900 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 -
P/RPS 5.86 7.37 6.43 9.66 9.45 5.18 4.37 21.54%
  QoQ % -20.49% 14.62% -33.44% 2.22% 82.43% 18.54% -
  Horiz. % 134.10% 168.65% 147.14% 221.05% 216.25% 118.54% 100.00%
P/EPS 26.13 48.10 20.65 91.45 -29.82 18.70 16.34 36.63%
  QoQ % -45.68% 132.93% -77.42% 406.67% -259.47% 14.44% -
  Horiz. % 159.91% 294.37% 126.38% 559.67% -182.50% 114.44% 100.00%
EY 3.83 2.08 4.84 1.09 -3.35 5.35 6.12 -26.77%
  QoQ % 84.13% -57.02% 344.04% 132.54% -162.62% -12.58% -
  Horiz. % 62.58% 33.99% 79.08% 17.81% -54.74% 87.42% 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 1.19 0.78 0.79 0.77 0.81 0.70 0.80 30.21%
  QoQ % 52.56% -1.27% 2.60% -4.94% 15.71% -12.50% -
  Horiz. % 148.75% 97.50% 98.75% 96.25% 101.25% 87.50% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - An excellent joint venture deal with CPECC DK66
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers