Highlights

[KRETAM] QoQ TTM Result on 2008-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -40.48%    YoY -     -41.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,846 109,300 121,864 138,718 162,980 158,980 143,364 -19.33%
  QoQ % -4.99% -10.31% -12.15% -14.89% 2.52% 10.89% -
  Horiz. % 72.44% 76.24% 85.00% 96.76% 113.68% 110.89% 100.00%
PBT 15,891 22,744 26,677 39,979 74,033 74,772 67,736 -61.93%
  QoQ % -30.13% -14.74% -33.27% -46.00% -0.99% 10.39% -
  Horiz. % 23.46% 33.58% 39.38% 59.02% 109.30% 110.39% 100.00%
Tax -5,700 -7,407 -9,406 -12,433 -16,507 -15,090 -7,200 -14.41%
  QoQ % 23.05% 21.25% 24.35% 24.68% -9.39% -109.58% -
  Horiz. % 79.17% 102.87% 130.64% 172.68% 229.26% 209.58% 100.00%
NP 10,191 15,337 17,271 27,546 57,526 59,682 60,536 -69.48%
  QoQ % -33.55% -11.20% -37.30% -52.12% -3.61% -1.41% -
  Horiz. % 16.83% 25.34% 28.53% 45.50% 95.03% 98.59% 100.00%
NP to SH 10,046 15,123 17,033 27,202 45,701 47,898 48,775 -65.09%
  QoQ % -33.57% -11.21% -37.38% -40.48% -4.59% -1.80% -
  Horiz. % 20.60% 31.01% 34.92% 55.77% 93.70% 98.20% 100.00%
Tax Rate 35.87 % 32.57 % 35.26 % 31.10 % 22.30 % 20.18 % 10.63 % 124.81%
  QoQ % 10.13% -7.63% 13.38% 39.46% 10.51% 89.84% -
  Horiz. % 337.44% 306.40% 331.70% 292.57% 209.78% 189.84% 100.00%
Total Cost 93,655 93,963 104,593 111,172 105,454 99,298 82,828 8.53%
  QoQ % -0.33% -10.16% -5.92% 5.42% 6.20% 19.88% -
  Horiz. % 113.07% 113.44% 126.28% 134.22% 127.32% 119.88% 100.00%
Net Worth 271,794 268,069 257,922 250,709 255,333 248,065 237,029 9.54%
  QoQ % 1.39% 3.93% 2.88% -1.81% 2.93% 4.66% -
  Horiz. % 114.67% 113.10% 108.81% 105.77% 107.72% 104.66% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,794 268,069 257,922 250,709 255,333 248,065 237,029 9.54%
  QoQ % 1.39% 3.93% 2.88% -1.81% 2.93% 4.66% -
  Horiz. % 114.67% 113.10% 108.81% 105.77% 107.72% 104.66% 100.00%
NOSH 186,160 186,159 185,555 182,999 181,087 181,069 180,938 1.91%
  QoQ % 0.00% 0.33% 1.40% 1.06% 0.01% 0.07% -
  Horiz. % 102.89% 102.89% 102.55% 101.14% 100.08% 100.07% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.81 % 14.03 % 14.17 % 19.86 % 35.30 % 37.54 % 42.23 % -62.18%
  QoQ % -30.08% -0.99% -28.65% -43.74% -5.97% -11.11% -
  Horiz. % 23.23% 33.22% 33.55% 47.03% 83.59% 88.89% 100.00%
ROE 3.70 % 5.64 % 6.60 % 10.85 % 17.90 % 19.31 % 20.58 % -68.11%
  QoQ % -34.40% -14.55% -39.17% -39.39% -7.30% -6.17% -
  Horiz. % 17.98% 27.41% 32.07% 52.72% 86.98% 93.83% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.78 58.71 65.68 75.80 90.00 87.80 79.23 -20.84%
  QoQ % -4.99% -10.61% -13.35% -15.78% 2.51% 10.82% -
  Horiz. % 70.40% 74.10% 82.90% 95.67% 113.59% 110.82% 100.00%
EPS 5.40 8.12 9.18 14.86 25.24 26.45 26.96 -65.73%
  QoQ % -33.50% -11.55% -38.22% -41.13% -4.57% -1.89% -
  Horiz. % 20.03% 30.12% 34.05% 55.12% 93.62% 98.11% 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 1.4600 1.4400 1.3900 1.3700 1.4100 1.3700 1.3100 7.49%
  QoQ % 1.39% 3.60% 1.46% -2.84% 2.92% 4.58% -
  Horiz. % 111.45% 109.92% 106.11% 104.58% 107.63% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.48 4.72 5.26 5.99 7.04 6.86 6.19 -19.37%
  QoQ % -5.08% -10.27% -12.19% -14.91% 2.62% 10.82% -
  Horiz. % 72.37% 76.25% 84.98% 96.77% 113.73% 110.82% 100.00%
EPS 0.43 0.65 0.74 1.17 1.97 2.07 2.11 -65.34%
  QoQ % -33.85% -12.16% -36.75% -40.61% -4.83% -1.90% -
  Horiz. % 20.38% 30.81% 35.07% 55.45% 93.36% 98.10% 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 0.1174 0.1157 0.1114 0.1082 0.1102 0.1071 0.1023 9.60%
  QoQ % 1.47% 3.86% 2.96% -1.81% 2.89% 4.69% -
  Horiz. % 114.76% 113.10% 108.90% 105.77% 107.72% 104.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 -
P/RPS 1.97 1.86 1.60 1.29 1.10 1.42 1.68 11.19%
  QoQ % 5.91% 16.25% 24.03% 17.27% -22.54% -15.48% -
  Horiz. % 117.26% 110.71% 95.24% 76.79% 65.48% 84.52% 100.00%
P/EPS 20.38 13.42 11.44 6.59 3.92 4.73 4.93 157.35%
  QoQ % 51.86% 17.31% 73.60% 68.11% -17.12% -4.06% -
  Horiz. % 413.39% 272.21% 232.05% 133.67% 79.51% 95.94% 100.00%
EY 4.91 7.45 8.74 15.17 25.49 21.16 20.27 -61.11%
  QoQ % -34.09% -14.76% -42.39% -40.49% 20.46% 4.39% -
  Horiz. % 24.22% 36.75% 43.12% 74.84% 125.75% 104.39% 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 0.75 0.76 0.76 0.72 0.70 0.91 1.02 -18.52%
  QoQ % -1.32% 0.00% 5.56% 2.86% -23.08% -10.78% -
  Horiz. % 73.53% 74.51% 74.51% 70.59% 68.63% 89.22% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 -
Price 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 -
P/RPS 2.04 1.94 1.63 1.46 1.09 1.25 1.82 7.90%
  QoQ % 5.15% 19.02% 11.64% 33.94% -12.80% -31.32% -
  Horiz. % 112.09% 106.59% 89.56% 80.22% 59.89% 68.68% 100.00%
P/EPS 21.13 14.03 11.66 7.47 3.88 4.16 5.34 149.96%
  QoQ % 50.61% 20.33% 56.09% 92.53% -6.73% -22.10% -
  Horiz. % 395.69% 262.73% 218.35% 139.89% 72.66% 77.90% 100.00%
EY 4.73 7.13 8.58 13.39 25.75 24.05 18.72 -60.00%
  QoQ % -33.66% -16.90% -35.92% -48.00% 7.07% 28.47% -
  Horiz. % 25.27% 38.09% 45.83% 71.53% 137.55% 128.47% 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 0.78 0.79 0.77 0.81 0.70 0.80 1.10 -20.46%
  QoQ % -1.27% 2.60% -4.94% 15.71% -12.50% -27.27% -
  Horiz. % 70.91% 71.82% 70.00% 73.64% 63.64% 72.73% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers