Highlights

[KRETAM] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -9.70%    YoY -     -50.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 298,336 224,409 131,774 109,794 156,290 114,070 66,280 28.47%
  YoY % 32.94% 70.30% 20.02% -29.75% 37.01% 72.10% -
  Horiz. % 450.11% 338.58% 198.82% 165.65% 235.80% 172.10% 100.00%
PBT 61,668 111,281 54,057 30,836 62,949 40,689 -1,049 -
  YoY % -44.58% 105.86% 75.31% -51.01% 54.71% 3,977.64% -
  Horiz. % -5,876.88% -10,604.96% -5,151.59% -2,938.63% -5,998.99% -3,877.64% 100.00%
Tax 2,186 -24,832 -13,640 -8,192 -17,168 6,321 5,966 -15.39%
  YoY % 108.81% -82.05% -66.50% 52.28% -371.59% 5.94% -
  Horiz. % 36.65% -416.18% -228.60% -137.30% -287.73% 105.94% 100.00%
NP 63,854 86,449 40,417 22,644 45,781 47,010 4,917 53.25%
  YoY % -26.14% 113.89% 78.49% -50.54% -2.62% 856.02% -
  Horiz. % 1,298.56% 1,758.05% 821.94% 460.49% 931.02% 956.02% 100.00%
NP to SH 63,860 85,517 40,121 22,480 45,350 46,768 4,874 53.48%
  YoY % -25.33% 113.15% 78.48% -50.43% -3.03% 859.41% -
  Horiz. % 1,310.04% 1,754.32% 823.06% 461.16% 930.33% 959.41% 100.00%
Tax Rate -3.55 % 22.31 % 25.23 % 26.57 % 27.27 % -15.54 % - % -
  YoY % -115.91% -11.57% -5.04% -2.57% 275.48% 0.00% -
  Horiz. % 22.84% -143.56% -162.36% -170.98% -175.48% 100.00% -
Total Cost 234,481 137,960 91,357 87,150 110,509 67,060 61,362 25.01%
  YoY % 69.96% 51.01% 4.83% -21.14% 64.79% 9.28% -
  Horiz. % 382.12% 224.83% 148.88% 142.03% 180.09% 109.28% 100.00%
Net Worth 906,714 383,898 254,402 271,695 255,233 205,256 123,156 39.43%
  YoY % 136.19% 50.90% -6.36% 6.45% 24.35% 66.66% -
  Horiz. % 736.23% 311.72% 206.57% 220.61% 207.24% 166.66% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 60,315 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 70.53 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 906,714 383,898 254,402 271,695 255,233 205,256 123,156 39.43%
  YoY % 136.19% 50.90% -6.36% 6.45% 24.35% 66.66% -
  Horiz. % 736.23% 311.72% 206.57% 220.61% 207.24% 166.66% 100.00%
NOSH 365,610 244,521 198,751 186,092 181,016 152,041 123,156 19.86%
  YoY % 49.52% 23.03% 6.80% 2.80% 19.06% 23.45% -
  Horiz. % 296.87% 198.55% 161.38% 151.10% 146.98% 123.45% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.40 % 38.52 % 30.67 % 20.62 % 29.29 % 41.21 % 7.42 % 19.29%
  YoY % -44.44% 25.60% 48.74% -29.60% -28.93% 455.39% -
  Horiz. % 288.41% 519.14% 413.34% 277.90% 394.74% 555.39% 100.00%
ROE 7.04 % 22.28 % 15.77 % 8.27 % 17.77 % 22.79 % 3.96 % 10.05%
  YoY % -68.40% 41.28% 90.69% -53.46% -22.03% 475.51% -
  Horiz. % 177.78% 562.63% 398.23% 208.84% 448.74% 575.51% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.60 91.77 66.30 59.00 86.34 75.03 53.82 7.18%
  YoY % -11.08% 38.42% 12.37% -31.67% 15.07% 39.41% -
  Horiz. % 151.62% 170.51% 123.19% 109.62% 160.42% 139.41% 100.00%
EPS 17.47 34.99 20.19 12.08 25.05 30.76 3.91 28.31%
  YoY % -50.07% 73.30% 67.14% -51.78% -18.56% 686.70% -
  Horiz. % 446.80% 894.88% 516.37% 308.95% 640.66% 786.70% 100.00%
DPS 0.00 24.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.4800 1.5700 1.2800 1.4600 1.4100 1.3500 1.0000 16.33%
  YoY % 57.96% 22.66% -12.33% 3.55% 4.44% 35.00% -
  Horiz. % 248.00% 157.00% 128.00% 146.00% 141.00% 135.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.82 9.64 5.66 4.72 6.71 4.90 2.85 28.45%
  YoY % 32.99% 70.32% 19.92% -29.66% 36.94% 71.93% -
  Horiz. % 449.82% 338.25% 198.60% 165.61% 235.44% 171.93% 100.00%
EPS 2.74 3.67 1.72 0.97 1.95 2.01 0.21 53.37%
  YoY % -25.34% 113.37% 77.32% -50.26% -2.99% 857.14% -
  Horiz. % 1,304.76% 1,747.62% 819.05% 461.90% 928.57% 957.14% 100.00%
DPS 0.00 2.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3895 0.1649 0.1093 0.1167 0.1097 0.0882 0.0529 39.44%
  YoY % 136.20% 50.87% -6.34% 6.38% 24.38% 66.73% -
  Horiz. % 736.29% 311.72% 206.62% 220.60% 207.37% 166.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.2000 2.0000 1.6300 1.1000 0.9900 1.1500 0.4800 -
P/RPS 2.70 2.18 2.46 1.86 1.15 1.53 0.89 20.30%
  YoY % 23.85% -11.38% 32.26% 61.74% -24.84% 71.91% -
  Horiz. % 303.37% 244.94% 276.40% 208.99% 129.21% 171.91% 100.00%
P/EPS 12.60 5.72 8.07 9.11 3.95 3.74 12.13 0.64%
  YoY % 120.28% -29.12% -11.42% 130.63% 5.61% -69.17% -
  Horiz. % 103.87% 47.16% 66.53% 75.10% 32.56% 30.83% 100.00%
EY 7.94 17.49 12.38 10.98 25.31 26.75 8.25 -0.64%
  YoY % -54.60% 41.28% 12.75% -56.62% -5.38% 224.24% -
  Horiz. % 96.24% 212.00% 150.06% 133.09% 306.79% 324.24% 100.00%
DY 0.00 12.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.89 1.27 1.27 0.75 0.70 0.85 0.48 10.83%
  YoY % -29.92% 0.00% 69.33% 7.14% -17.65% 77.08% -
  Horiz. % 185.42% 264.58% 264.58% 156.25% 145.83% 177.08% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 -
Price 2.0200 2.2900 1.9500 1.1400 0.9800 1.5400 0.6200 -
P/RPS 2.48 2.50 2.94 1.93 1.14 2.05 1.15 13.65%
  YoY % -0.80% -14.97% 52.33% 69.30% -44.39% 78.26% -
  Horiz. % 215.65% 217.39% 255.65% 167.83% 99.13% 178.26% 100.00%
P/EPS 11.56 6.55 9.66 9.44 3.91 5.01 15.66 -4.93%
  YoY % 76.49% -32.19% 2.33% 141.43% -21.96% -68.01% -
  Horiz. % 73.82% 41.83% 61.69% 60.28% 24.97% 31.99% 100.00%
EY 8.65 15.27 10.35 10.60 25.56 19.97 6.38 5.20%
  YoY % -43.35% 47.54% -2.36% -58.53% 27.99% 213.01% -
  Horiz. % 135.58% 239.34% 162.23% 166.14% 400.63% 313.01% 100.00%
DY 0.00 10.77 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.81 1.46 1.52 0.78 0.70 1.14 0.62 4.55%
  YoY % -44.52% -3.95% 94.87% 11.43% -38.60% 83.87% -
  Horiz. % 130.65% 235.48% 245.16% 125.81% 112.90% 183.87% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS