Highlights

[KRETAM] YoY Annual (Unaudited) 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 YoY -     -45.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 244,374 151,196 120,153 138,718 131,315 74,689 56,965 27.46%
  YoY % 61.63% 25.84% -13.38% 5.64% 75.82% 31.11% -
  Horiz. % 428.99% 265.42% 210.92% 243.51% 230.52% 131.11% 100.00%
PBT 99,845 62,820 35,105 39,978 49,002 2,087 -7,493 -
  YoY % 58.94% 78.95% -12.19% -18.42% 2,247.96% 127.85% -
  Horiz. % -1,332.51% -838.38% -468.50% -533.54% -653.97% -27.85% 100.00%
Tax -25,027 -16,761 -9,545 -12,433 1,110 2,495 2,111 -
  YoY % -49.32% -75.60% 23.23% -1,220.09% -55.51% 18.19% -
  Horiz. % -1,185.55% -793.98% -452.16% -588.96% 52.58% 118.19% 100.00%
NP 74,818 46,059 25,560 27,545 50,112 4,582 -5,382 -
  YoY % 62.44% 80.20% -7.21% -45.03% 993.67% 185.14% -
  Horiz. % -1,390.15% -855.80% -474.92% -511.80% -931.10% -85.14% 100.00%
NP to SH 73,997 45,738 25,341 27,200 49,815 4,526 -5,421 -
  YoY % 61.78% 80.49% -6.83% -45.40% 1,000.64% 183.49% -
  Horiz. % -1,365.01% -843.72% -467.46% -501.75% -918.93% -83.49% 100.00%
Tax Rate 25.07 % 26.68 % 27.19 % 31.10 % -2.27 % -119.55 % - % -
  YoY % -6.03% -1.88% -12.57% 1,470.04% 98.10% 0.00% -
  Horiz. % -20.97% -22.32% -22.74% -26.01% 1.90% 100.00% -
Total Cost 169,556 105,137 94,593 111,173 81,203 70,107 62,347 18.14%
  YoY % 61.27% 11.15% -14.91% 36.91% 15.83% 12.45% -
  Horiz. % 271.96% 168.63% 151.72% 178.31% 130.24% 112.45% 100.00%
Net Worth 584,173 283,880 281,052 250,509 193,974 149,137 134,516 27.72%
  YoY % 105.78% 1.01% 12.19% 29.15% 30.06% 10.87% -
  Horiz. % 434.28% 211.04% 208.94% 186.23% 144.20% 110.87% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 46,184 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 62.41 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 584,173 283,880 281,052 250,509 193,974 149,137 134,516 27.72%
  YoY % 105.78% 1.01% 12.19% 29.15% 30.06% 10.87% -
  Horiz. % 434.28% 211.04% 208.94% 186.23% 144.20% 110.87% 100.00%
NOSH 249,646 210,281 186,127 181,528 156,431 129,684 116,971 13.46%
  YoY % 18.72% 12.98% 2.53% 16.04% 20.62% 10.87% -
  Horiz. % 213.43% 179.77% 159.12% 155.19% 133.74% 110.87% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.62 % 30.46 % 21.27 % 19.86 % 38.16 % 6.13 % -9.45 % -
  YoY % 0.53% 43.21% 7.10% -47.96% 522.51% 164.87% -
  Horiz. % -324.02% -322.33% -225.08% -210.16% -403.81% -64.87% 100.00%
ROE 12.67 % 16.11 % 9.02 % 10.86 % 25.68 % 3.03 % -4.03 % -
  YoY % -21.35% 78.60% -16.94% -57.71% 747.52% 175.19% -
  Horiz. % -314.39% -399.75% -223.82% -269.48% -637.22% -75.19% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.89 71.90 64.55 76.42 83.94 57.59 48.70 12.33%
  YoY % 36.15% 11.39% -15.53% -8.96% 45.75% 18.25% -
  Horiz. % 201.01% 147.64% 132.55% 156.92% 172.36% 118.25% 100.00%
EPS 29.64 21.76 13.61 15.00 32.03 3.49 -4.64 -
  YoY % 36.21% 59.88% -9.27% -53.17% 817.77% 175.22% -
  Horiz. % -638.79% -468.97% -293.32% -323.28% -690.30% -75.22% 100.00%
DPS 18.50 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. % 100.00% - - - - - -
NAPS 2.3400 1.3500 1.5100 1.3800 1.2400 1.1500 1.1500 12.56%
  YoY % 73.33% -10.60% 9.42% 11.29% 7.83% 0.00% -
  Horiz. % 203.48% 117.39% 131.30% 120.00% 107.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.50 6.50 5.16 5.96 5.64 3.21 2.45 27.44%
  YoY % 61.54% 25.97% -13.42% 5.67% 75.70% 31.02% -
  Horiz. % 428.57% 265.31% 210.61% 243.27% 230.20% 131.02% 100.00%
EPS 3.18 1.97 1.09 1.17 2.14 0.19 -0.23 -
  YoY % 61.42% 80.73% -6.84% -45.33% 1,026.32% 182.61% -
  Horiz. % -1,382.61% -856.52% -473.91% -508.70% -930.43% -82.61% 100.00%
DPS 1.98 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. % 100.00% - - - - - -
NAPS 0.2510 0.1220 0.1207 0.1076 0.0833 0.0641 0.0578 27.72%
  YoY % 105.74% 1.08% 12.17% 29.17% 29.95% 10.90% -
  Horiz. % 434.26% 211.07% 208.82% 186.16% 144.12% 110.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.3500 2.0700 1.1600 0.9800 1.6200 0.6400 0.3900 -
P/RPS 2.40 2.88 1.80 1.28 1.93 1.11 0.80 20.08%
  YoY % -16.67% 60.00% 40.62% -33.68% 73.87% 38.75% -
  Horiz. % 300.00% 360.00% 225.00% 160.00% 241.25% 138.75% 100.00%
P/EPS 7.93 9.52 8.52 6.54 5.09 18.34 -8.42 -
  YoY % -16.70% 11.74% 30.28% 28.49% -72.25% 317.81% -
  Horiz. % -94.18% -113.06% -101.19% -77.67% -60.45% -217.81% 100.00%
EY 12.61 10.51 11.74 15.29 19.66 5.45 -11.88 -
  YoY % 19.98% -10.48% -23.22% -22.23% 260.73% 145.88% -
  Horiz. % -106.14% -88.47% -98.82% -128.70% -165.49% -45.88% 100.00%
DY 7.87 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. % 100.00% - - - - - -
P/NAPS 1.00 1.53 0.77 0.71 1.31 0.56 0.34 19.69%
  YoY % -34.64% 98.70% 8.45% -45.80% 133.93% 64.71% -
  Horiz. % 294.12% 450.00% 226.47% 208.82% 385.29% 164.71% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 -
Price 2.4000 1.9700 1.1900 1.1100 1.4400 0.8500 0.3900 -
P/RPS 2.45 2.74 1.84 1.45 1.72 1.48 0.80 20.50%
  YoY % -10.58% 48.91% 26.90% -15.70% 16.22% 85.00% -
  Horiz. % 306.25% 342.50% 230.00% 181.25% 215.00% 185.00% 100.00%
P/EPS 8.10 9.06 8.74 7.41 4.52 24.36 -8.42 -
  YoY % -10.60% 3.66% 17.95% 63.94% -81.44% 389.31% -
  Horiz. % -96.20% -107.60% -103.80% -88.00% -53.68% -289.31% 100.00%
EY 12.35 11.04 11.44 13.50 22.11 4.11 -11.88 -
  YoY % 11.87% -3.50% -15.26% -38.94% 437.96% 134.60% -
  Horiz. % -103.96% -92.93% -96.30% -113.64% -186.11% -34.60% 100.00%
DY 7.71 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. % 100.00% - - - - - -
P/NAPS 1.03 1.46 0.79 0.80 1.16 0.74 0.34 20.28%
  YoY % -29.45% 84.81% -1.25% -31.03% 56.76% 117.65% -
  Horiz. % 302.94% 429.41% 232.35% 235.29% 341.18% 217.65% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS