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 - 2,316,086
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.55 6.53 5.19 5.99 5.67 3.22 2.46 27.45%
  YoY % 61.56% 25.82% -13.36% 5.64% 76.09% 30.89% -
  Horiz. % 428.86% 265.45% 210.98% 243.50% 230.49% 130.89% 100.00%
EPS 3.19 1.97 1.09 1.17 2.15 0.20 -0.23 -
  YoY % 61.93% 80.73% -6.84% -45.58% 975.00% 186.96% -
  Horiz. % -1,386.96% -856.52% -473.91% -508.70% -934.78% -86.96% 100.00%
DPS 1.99 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 0.2522 0.1226 0.1213 0.1082 0.0838 0.0644 0.0581 27.71%
  YoY % 105.71% 1.07% 12.11% 29.12% 30.12% 10.84% -
  Horiz. % 434.08% 211.02% 208.78% 186.23% 144.23% 110.84% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers