Highlights

[KRETAM] YoY Cumulative 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 -     35.45%    YoY -     -50.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 223,752 168,307 98,831 82,346 117,218 85,553 49,710 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 46,251 83,461 40,543 23,127 47,212 30,517 -787 -
  YoY % -44.58% 105.86% 75.31% -51.01% 54.71% 3,977.64% -
  Horiz. % -5,876.87% -10,604.96% -5,151.59% -2,938.63% -5,998.98% -3,877.64% 100.00%
Tax 1,640 -18,624 -10,230 -6,144 -12,876 4,741 4,475 -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 47,891 64,837 30,313 16,983 34,336 35,258 3,688 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 47,895 64,138 30,091 16,860 34,013 35,076 3,656 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 175,861 103,470 68,518 65,363 82,882 50,295 46,022 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 - 45,236 - - - - - -
  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 5.28 % 16.71 % 11.83 % 6.21 % 13.33 % 17.09 % 2.97 % 10.05%
  YoY % -68.40% 41.25% 90.50% -53.41% -22.00% 475.42% -
  Horiz. % 177.78% 562.63% 398.32% 209.09% 448.82% 575.42% 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 61.20 68.83 49.73 44.25 64.76 56.27 40.36 7.18%
  YoY % -11.09% 38.41% 12.38% -31.67% 15.09% 39.42% -
  Horiz. % 151.64% 170.54% 123.22% 109.64% 160.46% 139.42% 100.00%
EPS 13.10 26.24 15.14 9.06 18.79 23.07 2.93 28.32%
  YoY % -50.08% 73.32% 67.11% -51.78% -18.55% 687.37% -
  Horiz. % 447.10% 895.56% 516.72% 309.22% 641.30% 787.37% 100.00%
DPS 0.00 18.50 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 9.61 7.23 4.25 3.54 5.04 3.68 2.14 28.42%
  YoY % 32.92% 70.12% 20.06% -29.76% 36.96% 71.96% -
  Horiz. % 449.07% 337.85% 198.60% 165.42% 235.51% 171.96% 100.00%
EPS 2.06 2.76 1.29 0.72 1.46 1.51 0.16 53.03%
  YoY % -25.36% 113.95% 79.17% -50.68% -3.31% 843.75% -
  Horiz. % 1,287.50% 1,725.00% 806.25% 450.00% 912.50% 943.75% 100.00%
DPS 0.00 1.94 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 3.59 2.91 3.28 2.49 1.53 2.04 1.19 20.19%
  YoY % 23.37% -11.28% 31.73% 62.75% -25.00% 71.43% -
  Horiz. % 301.68% 244.54% 275.63% 209.24% 128.57% 171.43% 100.00%
P/EPS 16.79 7.62 10.77 12.14 5.27 4.98 16.17 0.63%
  YoY % 120.34% -29.25% -11.29% 130.36% 5.82% -69.20% -
  Horiz. % 103.83% 47.12% 66.60% 75.08% 32.59% 30.80% 100.00%
EY 5.95 13.12 9.29 8.24 18.98 20.06 6.18 -0.63%
  YoY % -54.65% 41.23% 12.74% -56.59% -5.38% 224.60% -
  Horiz. % 96.28% 212.30% 150.32% 133.33% 307.12% 324.60% 100.00%
DY 0.00 9.25 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 3.30 3.33 3.92 2.58 1.51 2.74 1.54 13.53%
  YoY % -0.90% -15.05% 51.94% 70.86% -44.89% 77.92% -
  Horiz. % 214.29% 216.23% 254.55% 167.53% 98.05% 177.92% 100.00%
P/EPS 15.42 8.73 12.88 12.58 5.22 6.68 20.89 -4.93%
  YoY % 76.63% -32.22% 2.38% 141.00% -21.86% -68.02% -
  Horiz. % 73.82% 41.79% 61.66% 60.22% 24.99% 31.98% 100.00%
EY 6.49 11.45 7.76 7.95 19.17 14.98 4.79 5.19%
  YoY % -43.32% 47.55% -2.39% -58.53% 27.97% 212.73% -
  Horiz. % 135.49% 239.04% 162.00% 165.97% 400.21% 312.73% 100.00%
DY 0.00 8.08 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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