Highlights

[KRETAM] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     473.33%    YoY -     -49.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 132,217 105,933 64,306 53,541 82,960 55,295 30,038 27.99%
  YoY % 24.81% 64.73% 20.11% -35.46% 50.03% 84.08% -
  Horiz. % 440.17% 352.66% 214.08% 178.24% 276.18% 184.08% 100.00%
PBT 26,025 57,837 24,372 17,105 34,340 16,906 -931 -
  YoY % -55.00% 137.31% 42.48% -50.19% 103.12% 1,915.90% -
  Horiz. % -2,795.38% -6,212.35% -2,617.83% -1,837.27% -3,688.51% -1,815.90% 100.00%
Tax 9,637 -11,953 -6,317 -4,586 -9,611 6,588 832 50.36%
  YoY % 180.62% -89.22% -37.75% 52.28% -245.89% 691.83% -
  Horiz. % 1,158.29% -1,436.66% -759.25% -551.20% -1,155.17% 791.83% 100.00%
NP 35,662 45,884 18,055 12,519 24,729 23,494 -99 -
  YoY % -22.28% 154.13% 44.22% -49.38% 5.26% 23,831.31% -
  Horiz. % -36,022.22% -46,347.48% -18,237.37% -12,645.45% -24,978.79% -23,731.31% 100.00%
NP to SH 35,608 45,437 17,897 12,447 24,527 23,391 -89 -
  YoY % -21.63% 153.88% 43.79% -49.25% 4.86% 26,382.02% -
  Horiz. % -40,008.99% -51,052.81% -20,108.99% -13,985.39% -27,558.43% -26,282.02% 100.00%
Tax Rate -37.03 % 20.67 % 25.92 % 26.81 % 27.99 % -38.97 % - % -
  YoY % -279.15% -20.25% -3.32% -4.22% 171.82% 0.00% -
  Horiz. % 95.02% -53.04% -66.51% -68.80% -71.82% 100.00% -
Total Cost 96,555 60,049 46,251 41,022 58,231 31,801 30,137 21.40%
  YoY % 60.79% 29.83% 12.75% -29.55% 83.11% 5.52% -
  Horiz. % 320.39% 199.25% 153.47% 136.12% 193.22% 105.52% 100.00%
Net Worth 892,027 374,158 301,383 267,917 247,802 194,266 150,237 34.53%
  YoY % 138.41% 24.15% 12.49% 8.12% 27.56% 29.31% -
  Horiz. % 593.75% 249.04% 200.61% 178.33% 164.94% 129.31% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 892,027 374,158 301,383 267,917 247,802 194,266 150,237 34.53%
  YoY % 138.41% 24.15% 12.49% 8.12% 27.56% 29.31% -
  Horiz. % 593.75% 249.04% 200.61% 178.33% 164.94% 129.31% 100.00%
NOSH 365,585 244,547 186,039 186,053 180,877 151,889 126,250 19.37%
  YoY % 49.49% 31.45% -0.01% 2.86% 19.08% 20.31% -
  Horiz. % 289.57% 193.70% 147.36% 147.37% 143.27% 120.31% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.97 % 43.31 % 28.08 % 23.38 % 29.81 % 42.49 % -0.33 % -
  YoY % -37.73% 54.24% 20.10% -21.57% -29.84% 12,975.76% -
  Horiz. % -8,172.73% -13,124.24% -8,509.09% -7,084.85% -9,033.33% -12,875.76% 100.00%
ROE 3.99 % 12.14 % 5.94 % 4.65 % 9.90 % 12.04 % -0.06 % -
  YoY % -67.13% 104.38% 27.74% -53.03% -17.77% 20,166.67% -
  Horiz. % -6,650.00% -20,233.33% -9,900.00% -7,750.00% -16,500.00% -20,066.67% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.17 43.32 34.57 28.78 45.87 36.40 23.79 7.23%
  YoY % -16.51% 25.31% 20.12% -37.26% 26.02% 53.01% -
  Horiz. % 152.04% 182.09% 145.31% 120.98% 192.81% 153.01% 100.00%
EPS 9.74 18.58 9.62 6.69 13.56 15.40 -0.08 -
  YoY % -47.58% 93.14% 43.80% -50.66% -11.95% 19,350.00% -
  Horiz. % -12,175.00% -23,225.00% -12,025.00% -8,362.50% -16,950.00% -19,250.00% 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 2.4400 1.5300 1.6200 1.4400 1.3700 1.2790 1.1900 12.70%
  YoY % 59.48% -5.56% 12.50% 5.11% 7.11% 7.48% -
  Horiz. % 205.04% 128.57% 136.13% 121.01% 115.13% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.68 4.55 2.76 2.30 3.56 2.38 1.29 28.00%
  YoY % 24.84% 64.86% 20.00% -35.39% 49.58% 84.50% -
  Horiz. % 440.31% 352.71% 213.95% 178.29% 275.97% 184.50% 100.00%
EPS 1.53 1.95 0.77 0.53 1.05 1.00 0.00 -
  YoY % -21.54% 153.25% 45.28% -49.52% 5.00% 0.00% -
  Horiz. % 153.00% 195.00% 77.00% 53.00% 105.00% 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 0.3832 0.1607 0.1295 0.1151 0.1065 0.0835 0.0645 34.54%
  YoY % 138.46% 24.09% 12.51% 8.08% 27.54% 29.46% -
  Horiz. % 594.11% 249.15% 200.78% 178.45% 165.12% 129.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1000 2.1900 1.3000 1.0900 1.2500 1.0300 0.4000 -
P/RPS 5.81 5.06 3.76 3.79 2.73 2.83 1.68 22.95%
  YoY % 14.82% 34.57% -0.79% 38.83% -3.53% 68.45% -
  Horiz. % 345.83% 301.19% 223.81% 225.60% 162.50% 168.45% 100.00%
P/EPS 21.56 11.79 13.51 16.29 9.22 6.69 -567.42 -
  YoY % 82.87% -12.73% -17.07% 76.68% 37.82% 101.18% -
  Horiz. % -3.80% -2.08% -2.38% -2.87% -1.62% -1.18% 100.00%
EY 4.64 8.48 7.40 6.14 10.85 14.95 -0.18 -
  YoY % -45.28% 14.59% 20.52% -43.41% -27.42% 8,405.55% -
  Horiz. % -2,577.78% -4,711.11% -4,111.11% -3,411.11% -6,027.78% -8,305.55% 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 0.86 1.43 0.80 0.76 0.91 0.81 0.34 16.71%
  YoY % -39.86% 78.75% 5.26% -16.48% 12.35% 138.24% -
  Horiz. % 252.94% 420.59% 235.29% 223.53% 267.65% 238.24% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 -
Price 2.3300 2.0400 1.4700 1.1400 1.1000 1.0100 0.5700 -
P/RPS 6.44 4.71 4.25 3.96 2.40 2.77 2.40 17.86%
  YoY % 36.73% 10.82% 7.32% 65.00% -13.36% 15.42% -
  Horiz. % 268.33% 196.25% 177.08% 165.00% 100.00% 115.42% 100.00%
P/EPS 23.92 10.98 15.28 17.04 8.11 6.56 -808.57 -
  YoY % 117.85% -28.14% -10.33% 110.11% 23.63% 100.81% -
  Horiz. % -2.96% -1.36% -1.89% -2.11% -1.00% -0.81% 100.00%
EY 4.18 9.11 6.54 5.87 12.33 15.25 -0.12 -
  YoY % -54.12% 39.30% 11.41% -52.39% -19.15% 12,808.33% -
  Horiz. % -3,483.33% -7,591.67% -5,450.00% -4,891.67% -10,275.00% -12,708.33% 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 0.95 1.33 0.91 0.79 0.80 0.79 0.48 12.04%
  YoY % -28.57% 46.15% 15.19% -1.25% 1.27% 64.58% -
  Horiz. % 197.92% 277.08% 189.58% 164.58% 166.67% 164.58% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers