Highlights

[KRETAM] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     38.68%    YoY -     -3.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 168,307 98,831 82,346 117,218 85,553 49,710 40,621 26.72%
  YoY % 70.30% 20.02% -29.75% 37.01% 72.10% 22.38% -
  Horiz. % 414.33% 243.30% 202.72% 288.57% 210.61% 122.38% 100.00%
PBT 83,461 40,543 23,127 47,212 30,517 -787 -7,306 -
  YoY % 105.86% 75.31% -51.01% 54.71% 3,977.64% 89.23% -
  Horiz. % -1,142.36% -554.93% -316.55% -646.21% -417.70% 10.77% 100.00%
Tax -18,624 -10,230 -6,144 -12,876 4,741 4,475 -1,297 55.87%
  YoY % -82.05% -66.50% 52.28% -371.59% 5.94% 445.03% -
  Horiz. % 1,435.93% 788.74% 473.71% 992.75% -365.54% -345.03% 100.00%
NP 64,837 30,313 16,983 34,336 35,258 3,688 -8,603 -
  YoY % 113.89% 78.49% -50.54% -2.62% 856.02% 142.87% -
  Horiz. % -753.66% -352.35% -197.41% -399.12% -409.83% -42.87% 100.00%
NP to SH 64,138 30,091 16,860 34,013 35,076 3,656 -8,490 -
  YoY % 113.15% 78.48% -50.43% -3.03% 859.41% 143.06% -
  Horiz. % -755.45% -354.43% -198.59% -400.62% -413.14% -43.06% 100.00%
Tax Rate 22.31 % 25.23 % 26.57 % 27.27 % -15.54 % - % - % -
  YoY % -11.57% -5.04% -2.57% 275.48% 0.00% 0.00% -
  Horiz. % -143.56% -162.36% -170.98% -175.48% 100.00% - -
Total Cost 103,470 68,518 65,363 82,882 50,295 46,022 49,224 13.17%
  YoY % 51.01% 4.83% -21.14% 64.79% 9.28% -6.50% -
  Horiz. % 210.20% 139.20% 132.79% 168.38% 102.18% 93.50% 100.00%
Net Worth 383,898 254,402 271,695 255,233 205,256 123,156 43,559 43.70%
  YoY % 50.90% -6.36% 6.45% 24.35% 66.66% 182.73% -
  Horiz. % 881.32% 584.03% 623.73% 585.94% 471.21% 282.73% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 45,236 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 70.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 383,898 254,402 271,695 255,233 205,256 123,156 43,559 43.70%
  YoY % 50.90% -6.36% 6.45% 24.35% 66.66% 182.73% -
  Horiz. % 881.32% 584.03% 623.73% 585.94% 471.21% 282.73% 100.00%
NOSH 244,521 198,751 186,092 181,016 152,041 123,156 116,781 13.10%
  YoY % 23.03% 6.80% 2.80% 19.06% 23.45% 5.46% -
  Horiz. % 209.38% 170.19% 159.35% 155.00% 130.19% 105.46% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 38.52 % 30.67 % 20.62 % 29.29 % 41.21 % 7.42 % -21.18 % -
  YoY % 25.60% 48.74% -29.60% -28.93% 455.39% 135.03% -
  Horiz. % -181.87% -144.81% -97.36% -138.29% -194.57% -35.03% 100.00%
ROE 16.71 % 11.83 % 6.21 % 13.33 % 17.09 % 2.97 % -19.49 % -
  YoY % 41.25% 90.50% -53.41% -22.00% 475.42% 115.24% -
  Horiz. % -85.74% -60.70% -31.86% -68.39% -87.69% -15.24% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 68.83 49.73 44.25 64.76 56.27 40.36 34.78 12.04%
  YoY % 38.41% 12.38% -31.67% 15.09% 39.42% 16.04% -
  Horiz. % 197.90% 142.98% 127.23% 186.20% 161.79% 116.04% 100.00%
EPS 26.24 15.14 9.06 18.79 23.07 2.93 -7.27 -
  YoY % 73.32% 67.11% -51.78% -18.55% 687.37% 140.30% -
  Horiz. % -360.94% -208.25% -124.62% -258.46% -317.33% -40.30% 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 1.5700 1.2800 1.4600 1.4100 1.3500 1.0000 0.3730 27.05%
  YoY % 22.66% -12.33% 3.55% 4.44% 35.00% 168.10% -
  Horiz. % 420.91% 343.16% 391.42% 378.02% 361.93% 268.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.23 4.25 3.54 5.04 3.68 2.14 1.75 26.66%
  YoY % 70.12% 20.06% -29.76% 36.96% 71.96% 22.29% -
  Horiz. % 413.14% 242.86% 202.29% 288.00% 210.29% 122.29% 100.00%
EPS 2.76 1.29 0.72 1.46 1.51 0.16 -0.36 -
  YoY % 113.95% 79.17% -50.68% -3.31% 843.75% 144.44% -
  Horiz. % -766.67% -358.33% -200.00% -405.56% -419.44% -44.44% 100.00%
DPS 1.94 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 0.1649 0.1093 0.1167 0.1097 0.0882 0.0529 0.0187 43.71%
  YoY % 50.87% -6.34% 6.38% 24.38% 66.73% 182.89% -
  Horiz. % 881.82% 584.49% 624.06% 586.63% 471.66% 282.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.0000 1.6300 1.1000 0.9900 1.1500 0.4800 0.4200 -
P/RPS 2.91 3.28 2.49 1.53 2.04 1.19 1.21 15.74%
  YoY % -11.28% 31.73% 62.75% -25.00% 71.43% -1.65% -
  Horiz. % 240.50% 271.07% 205.79% 126.45% 168.60% 98.35% 100.00%
P/EPS 7.62 10.77 12.14 5.27 4.98 16.17 -5.78 -
  YoY % -29.25% -11.29% 130.36% 5.82% -69.20% 379.76% -
  Horiz. % -131.83% -186.33% -210.03% -91.18% -86.16% -279.76% 100.00%
EY 13.12 9.29 8.24 18.98 20.06 6.18 -17.31 -
  YoY % 41.23% 12.74% -56.59% -5.38% 224.60% 135.70% -
  Horiz. % -75.79% -53.67% -47.60% -109.65% -115.89% -35.70% 100.00%
DY 9.25 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 1.27 1.27 0.75 0.70 0.85 0.48 1.13 1.96%
  YoY % 0.00% 69.33% 7.14% -17.65% 77.08% -57.52% -
  Horiz. % 112.39% 112.39% 66.37% 61.95% 75.22% 42.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 -
Price 2.2900 1.9500 1.1400 0.9800 1.5400 0.6200 0.4300 -
P/RPS 3.33 3.92 2.58 1.51 2.74 1.54 1.24 17.89%
  YoY % -15.05% 51.94% 70.86% -44.89% 77.92% 24.19% -
  Horiz. % 268.55% 316.13% 208.06% 121.77% 220.97% 124.19% 100.00%
P/EPS 8.73 12.88 12.58 5.22 6.68 20.89 -5.91 -
  YoY % -32.22% 2.38% 141.00% -21.86% -68.02% 453.47% -
  Horiz. % -147.72% -217.94% -212.86% -88.32% -113.03% -353.47% 100.00%
EY 11.45 7.76 7.95 19.17 14.98 4.79 -16.91 -
  YoY % 47.55% -2.39% -58.53% 27.97% 212.73% 128.33% -
  Horiz. % -67.71% -45.89% -47.01% -113.36% -88.59% -28.33% 100.00%
DY 8.08 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 1.46 1.52 0.78 0.70 1.14 0.62 1.15 4.06%
  YoY % -3.95% 94.87% 11.43% -38.60% 83.87% -46.09% -
  Horiz. % 126.96% 132.17% 67.83% 60.87% 99.13% 53.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS