Highlights

[KRETAM] QoQ TTM Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -4.59%    YoY -     29.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 109,300 121,864 138,718 162,980 158,980 143,364 131,315 -11.52%
  QoQ % -10.31% -12.15% -14.89% 2.52% 10.89% 9.18% -
  Horiz. % 83.23% 92.80% 105.64% 124.11% 121.07% 109.18% 100.00%
PBT 22,744 26,677 39,979 74,033 74,772 67,736 57,339 -46.04%
  QoQ % -14.74% -33.27% -46.00% -0.99% 10.39% 18.13% -
  Horiz. % 39.67% 46.53% 69.72% 129.11% 130.40% 118.13% 100.00%
Tax -7,407 -9,406 -12,433 -16,507 -15,090 -7,200 1,110 -
  QoQ % 21.25% 24.35% 24.68% -9.39% -109.58% -748.65% -
  Horiz. % -667.30% -847.39% -1,120.09% -1,487.12% -1,359.46% -648.65% 100.00%
NP 15,337 17,271 27,546 57,526 59,682 60,536 58,449 -59.05%
  QoQ % -11.20% -37.30% -52.12% -3.61% -1.41% 3.57% -
  Horiz. % 26.24% 29.55% 47.13% 98.42% 102.11% 103.57% 100.00%
NP to SH 15,123 17,033 27,202 45,701 47,898 48,775 46,764 -52.92%
  QoQ % -11.21% -37.38% -40.48% -4.59% -1.80% 4.30% -
  Horiz. % 32.34% 36.42% 58.17% 97.73% 102.42% 104.30% 100.00%
Tax Rate 32.57 % 35.26 % 31.10 % 22.30 % 20.18 % 10.63 % -1.94 % -
  QoQ % -7.63% 13.38% 39.46% 10.51% 89.84% 647.94% -
  Horiz. % -1,678.87% -1,817.53% -1,603.09% -1,149.48% -1,040.21% -547.94% 100.00%
Total Cost 93,963 104,593 111,172 105,454 99,298 82,828 72,866 18.49%
  QoQ % -10.16% -5.92% 5.42% 6.20% 19.88% 13.67% -
  Horiz. % 128.95% 143.54% 152.57% 144.72% 136.27% 113.67% 100.00%
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.83%
  QoQ % 3.93% 2.88% -1.81% 2.93% 4.66% 39.91% -
  Horiz. % 158.23% 152.24% 147.99% 150.72% 146.43% 139.91% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.83%
  QoQ % 3.93% 2.88% -1.81% 2.93% 4.66% 39.91% -
  Horiz. % 158.23% 152.24% 147.99% 150.72% 146.43% 139.91% 100.00%
NOSH 186,159 185,555 182,999 181,087 181,069 180,938 169,414 6.49%
  QoQ % 0.33% 1.40% 1.06% 0.01% 0.07% 6.80% -
  Horiz. % 109.88% 109.53% 108.02% 106.89% 106.88% 106.80% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.03 % 14.17 % 19.86 % 35.30 % 37.54 % 42.23 % 44.51 % -53.72%
  QoQ % -0.99% -28.65% -43.74% -5.97% -11.11% -5.12% -
  Horiz. % 31.52% 31.84% 44.62% 79.31% 84.34% 94.88% 100.00%
ROE 5.64 % 6.60 % 10.85 % 17.90 % 19.31 % 20.58 % 27.60 % -65.34%
  QoQ % -14.55% -39.17% -39.39% -7.30% -6.17% -25.43% -
  Horiz. % 20.43% 23.91% 39.31% 64.86% 69.96% 74.57% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.71 65.68 75.80 90.00 87.80 79.23 77.51 -16.92%
  QoQ % -10.61% -13.35% -15.78% 2.51% 10.82% 2.22% -
  Horiz. % 75.75% 84.74% 97.79% 116.11% 113.28% 102.22% 100.00%
EPS 8.12 9.18 14.86 25.24 26.45 26.96 27.60 -55.80%
  QoQ % -11.55% -38.22% -41.13% -4.57% -1.89% -2.32% -
  Horiz. % 29.42% 33.26% 53.84% 91.45% 95.83% 97.68% 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 1.4400 1.3900 1.3700 1.4100 1.3700 1.3100 1.0000 27.55%
  QoQ % 3.60% 1.46% -2.84% 2.92% 4.58% 31.00% -
  Horiz. % 144.00% 139.00% 137.00% 141.00% 137.00% 131.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.70 5.24 5.96 7.00 6.83 6.16 5.64 -11.45%
  QoQ % -10.31% -12.08% -14.86% 2.49% 10.88% 9.22% -
  Horiz. % 83.33% 92.91% 105.67% 124.11% 121.10% 109.22% 100.00%
EPS 0.65 0.73 1.17 1.96 2.06 2.10 2.01 -52.92%
  QoQ % -10.96% -37.61% -40.31% -4.85% -1.90% 4.48% -
  Horiz. % 32.34% 36.32% 58.21% 97.51% 102.49% 104.48% 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 0.1152 0.1108 0.1077 0.1097 0.1066 0.1018 0.0728 35.83%
  QoQ % 3.97% 2.88% -1.82% 2.91% 4.72% 39.84% -
  Horiz. % 158.24% 152.20% 147.94% 150.69% 146.43% 139.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 1.6200 -
P/RPS 1.86 1.60 1.29 1.10 1.42 1.68 2.09 -7.48%
  QoQ % 16.25% 24.03% 17.27% -22.54% -15.48% -19.62% -
  Horiz. % 89.00% 76.56% 61.72% 52.63% 67.94% 80.38% 100.00%
P/EPS 13.42 11.44 6.59 3.92 4.73 4.93 5.87 73.63%
  QoQ % 17.31% 73.60% 68.11% -17.12% -4.06% -16.01% -
  Horiz. % 228.62% 194.89% 112.27% 66.78% 80.58% 83.99% 100.00%
EY 7.45 8.74 15.17 25.49 21.16 20.27 17.04 -42.42%
  QoQ % -14.76% -42.39% -40.49% 20.46% 4.39% 18.96% -
  Horiz. % 43.72% 51.29% 89.03% 149.59% 124.18% 118.96% 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 0.76 0.76 0.72 0.70 0.91 1.02 1.62 -39.65%
  QoQ % 0.00% 5.56% 2.86% -23.08% -10.78% -37.04% -
  Horiz. % 46.91% 46.91% 44.44% 43.21% 56.17% 62.96% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 -
Price 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 1.4400 -
P/RPS 1.94 1.63 1.46 1.09 1.25 1.82 1.86 2.85%
  QoQ % 19.02% 11.64% 33.94% -12.80% -31.32% -2.15% -
  Horiz. % 104.30% 87.63% 78.49% 58.60% 67.20% 97.85% 100.00%
P/EPS 14.03 11.66 7.47 3.88 4.16 5.34 5.22 93.43%
  QoQ % 20.33% 56.09% 92.53% -6.73% -22.10% 2.30% -
  Horiz. % 268.77% 223.37% 143.10% 74.33% 79.69% 102.30% 100.00%
EY 7.13 8.58 13.39 25.75 24.05 18.72 19.17 -48.31%
  QoQ % -16.90% -35.92% -48.00% 7.07% 28.47% -2.35% -
  Horiz. % 37.19% 44.76% 69.85% 134.32% 125.46% 97.65% 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 0.79 0.77 0.81 0.70 0.80 1.10 1.44 -33.01%
  QoQ % 2.60% -4.94% 15.71% -12.50% -27.27% -23.61% -
  Horiz. % 54.86% 53.47% 56.25% 48.61% 55.56% 76.39% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  513  643  971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.355+0.09 
 KANGER 0.18+0.005 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS