Highlights

[KRETAM] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     1,000.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 151,196 120,153 138,718 131,315 74,689 56,965 52,400 19.31%
  YoY % 25.84% -13.38% 5.64% 75.82% 31.11% 8.71% -
  Horiz. % 288.54% 229.30% 264.73% 250.60% 142.54% 108.71% 100.00%
PBT 62,820 35,105 39,978 49,002 2,087 -7,493 22,942 18.27%
  YoY % 78.95% -12.19% -18.42% 2,247.96% 127.85% -132.66% -
  Horiz. % 273.82% 153.02% 174.26% 213.59% 9.10% -32.66% 100.00%
Tax -16,761 -9,545 -12,433 1,110 2,495 2,111 -1,341 52.31%
  YoY % -75.60% 23.23% -1,220.09% -55.51% 18.19% 257.42% -
  Horiz. % 1,249.89% 711.78% 927.14% -82.77% -186.06% -157.42% 100.00%
NP 46,059 25,560 27,545 50,112 4,582 -5,382 21,601 13.44%
  YoY % 80.20% -7.21% -45.03% 993.67% 185.14% -124.92% -
  Horiz. % 213.23% 118.33% 127.52% 231.99% 21.21% -24.92% 100.00%
NP to SH 45,738 25,341 27,200 49,815 4,526 -5,421 21,601 13.31%
  YoY % 80.49% -6.83% -45.40% 1,000.64% 183.49% -125.10% -
  Horiz. % 211.74% 117.31% 125.92% 230.61% 20.95% -25.10% 100.00%
Tax Rate 26.68 % 27.19 % 31.10 % -2.27 % -119.55 % - % 5.85 % 28.76%
  YoY % -1.88% -12.57% 1,470.04% 98.10% 0.00% 0.00% -
  Horiz. % 456.07% 464.79% 531.62% -38.80% -2,043.59% 0.00% 100.00%
Total Cost 105,137 94,593 111,173 81,203 70,107 62,347 30,799 22.70%
  YoY % 11.15% -14.91% 36.91% 15.83% 12.45% 102.43% -
  Horiz. % 341.36% 307.13% 360.96% 263.65% 227.63% 202.43% 100.00%
Net Worth 283,880 281,052 250,509 193,974 149,137 134,516 59,640 29.68%
  YoY % 1.01% 12.19% 29.15% 30.06% 10.87% 125.55% -
  Horiz. % 475.99% 471.25% 420.03% 325.24% 250.06% 225.55% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 283,880 281,052 250,509 193,974 149,137 134,516 59,640 29.68%
  YoY % 1.01% 12.19% 29.15% 30.06% 10.87% 125.55% -
  Horiz. % 475.99% 471.25% 420.03% 325.24% 250.06% 225.55% 100.00%
NOSH 210,281 186,127 181,528 156,431 129,684 116,971 116,941 10.27%
  YoY % 12.98% 2.53% 16.04% 20.62% 10.87% 0.03% -
  Horiz. % 179.82% 159.16% 155.23% 133.77% 110.90% 100.03% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.46 % 21.27 % 19.86 % 38.16 % 6.13 % -9.45 % 41.22 % -4.91%
  YoY % 43.21% 7.10% -47.96% 522.51% 164.87% -122.93% -
  Horiz. % 73.90% 51.60% 48.18% 92.58% 14.87% -22.93% 100.00%
ROE 16.11 % 9.02 % 10.86 % 25.68 % 3.03 % -4.03 % 36.22 % -12.63%
  YoY % 78.60% -16.94% -57.71% 747.52% 175.19% -111.13% -
  Horiz. % 44.48% 24.90% 29.98% 70.90% 8.37% -11.13% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 71.90 64.55 76.42 83.94 57.59 48.70 44.81 8.20%
  YoY % 11.39% -15.53% -8.96% 45.75% 18.25% 8.68% -
  Horiz. % 160.46% 144.05% 170.54% 187.32% 128.52% 108.68% 100.00%
EPS 21.76 13.61 15.00 32.03 3.49 -4.64 18.49 2.75%
  YoY % 59.88% -9.27% -53.17% 817.77% 175.22% -125.09% -
  Horiz. % 117.69% 73.61% 81.12% 173.23% 18.88% -25.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3500 1.5100 1.3800 1.2400 1.1500 1.1500 0.5100 17.61%
  YoY % -10.60% 9.42% 11.29% 7.83% 0.00% 125.49% -
  Horiz. % 264.71% 296.08% 270.59% 243.14% 225.49% 225.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.50 5.16 5.96 5.64 3.21 2.45 2.25 19.33%
  YoY % 25.97% -13.42% 5.67% 75.70% 31.02% 8.89% -
  Horiz. % 288.89% 229.33% 264.89% 250.67% 142.67% 108.89% 100.00%
EPS 1.97 1.09 1.17 2.14 0.19 -0.23 0.93 13.32%
  YoY % 80.73% -6.84% -45.33% 1,026.32% 182.61% -124.73% -
  Horiz. % 211.83% 117.20% 125.81% 230.11% 20.43% -24.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1220 0.1207 0.1076 0.0833 0.0641 0.0578 0.0256 29.71%
  YoY % 1.08% 12.17% 29.17% 29.95% 10.90% 125.78% -
  Horiz. % 476.56% 471.48% 420.31% 325.39% 250.39% 225.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.0700 1.1600 0.9800 1.6200 0.6400 0.3900 0.8600 -
P/RPS 2.88 1.80 1.28 1.93 1.11 0.80 1.92 6.99%
  YoY % 60.00% 40.62% -33.68% 73.87% 38.75% -58.33% -
  Horiz. % 150.00% 93.75% 66.67% 100.52% 57.81% 41.67% 100.00%
P/EPS 9.52 8.52 6.54 5.09 18.34 -8.42 4.66 12.64%
  YoY % 11.74% 30.28% 28.49% -72.25% 317.81% -280.69% -
  Horiz. % 204.29% 182.83% 140.34% 109.23% 393.56% -180.69% 100.00%
EY 10.51 11.74 15.29 19.66 5.45 -11.88 21.48 -11.23%
  YoY % -10.48% -23.22% -22.23% 260.73% 145.88% -155.31% -
  Horiz. % 48.93% 54.66% 71.18% 91.53% 25.37% -55.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 0.77 0.71 1.31 0.56 0.34 1.69 -1.64%
  YoY % 98.70% 8.45% -45.80% 133.93% 64.71% -79.88% -
  Horiz. % 90.53% 45.56% 42.01% 77.51% 33.14% 20.12% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 -
Price 1.9700 1.1900 1.1100 1.4400 0.8500 0.3900 0.7500 -
P/RPS 2.74 1.84 1.45 1.72 1.48 0.80 1.67 8.60%
  YoY % 48.91% 26.90% -15.70% 16.22% 85.00% -52.10% -
  Horiz. % 164.07% 110.18% 86.83% 102.99% 88.62% 47.90% 100.00%
P/EPS 9.06 8.74 7.41 4.52 24.36 -8.42 4.06 14.31%
  YoY % 3.66% 17.95% 63.94% -81.44% 389.31% -307.39% -
  Horiz. % 223.15% 215.27% 182.51% 111.33% 600.00% -207.39% 100.00%
EY 11.04 11.44 13.50 22.11 4.11 -11.88 24.63 -12.51%
  YoY % -3.50% -15.26% -38.94% 437.96% 134.60% -148.23% -
  Horiz. % 44.82% 46.45% 54.81% 89.77% 16.69% -48.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 0.79 0.80 1.16 0.74 0.34 1.47 -0.11%
  YoY % 84.81% -1.25% -31.03% 56.76% 117.65% -76.87% -
  Horiz. % 99.32% 53.74% 54.42% 78.91% 50.34% 23.13% 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.
 


 

213  190  457  1402 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers