Highlights

[KRETAM] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     50.30%    YoY -     -6.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 252,297 244,374 151,196 120,153 138,718 131,315 74,689 22.47%
  YoY % 3.24% 61.63% 25.84% -13.38% 5.64% 75.82% -
  Horiz. % 337.80% 327.19% 202.43% 160.87% 185.73% 175.82% 100.00%
PBT 55,524 99,845 62,820 35,105 39,978 49,002 2,087 72.69%
  YoY % -44.39% 58.94% 78.95% -12.19% -18.42% 2,247.96% -
  Horiz. % 2,660.47% 4,784.14% 3,010.06% 1,682.08% 1,915.57% 2,347.96% 100.00%
Tax -15,824 -25,027 -16,761 -9,545 -12,433 1,110 2,495 -
  YoY % 36.77% -49.32% -75.60% 23.23% -1,220.09% -55.51% -
  Horiz. % -634.23% -1,003.09% -671.78% -382.57% -498.32% 44.49% 100.00%
NP 39,700 74,818 46,059 25,560 27,545 50,112 4,582 43.27%
  YoY % -46.94% 62.44% 80.20% -7.21% -45.03% 993.67% -
  Horiz. % 866.43% 1,632.87% 1,005.22% 557.84% 601.16% 1,093.67% 100.00%
NP to SH 39,567 73,997 45,738 25,341 27,200 49,815 4,526 43.48%
  YoY % -46.53% 61.78% 80.49% -6.83% -45.40% 1,000.64% -
  Horiz. % 874.22% 1,634.93% 1,010.56% 559.90% 600.97% 1,100.64% 100.00%
Tax Rate 28.50 % 25.07 % 26.68 % 27.19 % 31.10 % -2.27 % -119.55 % -
  YoY % 13.68% -6.03% -1.88% -12.57% 1,470.04% 98.10% -
  Horiz. % -23.84% -20.97% -22.32% -22.74% -26.01% 1.90% 100.00%
Total Cost 212,597 169,556 105,137 94,593 111,173 81,203 70,107 20.29%
  YoY % 25.38% 61.27% 11.15% -14.91% 36.91% 15.83% -
  Horiz. % 303.25% 241.85% 149.97% 134.93% 158.58% 115.83% 100.00%
Net Worth 895,902 584,173 283,880 281,052 250,509 193,974 149,137 34.79%
  YoY % 53.36% 105.78% 1.01% 12.19% 29.15% 30.06% -
  Horiz. % 600.72% 391.70% 190.35% 188.45% 167.97% 130.06% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 46,184 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 62.41 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 895,902 584,173 283,880 281,052 250,509 193,974 149,137 34.79%
  YoY % 53.36% 105.78% 1.01% 12.19% 29.15% 30.06% -
  Horiz. % 600.72% 391.70% 190.35% 188.45% 167.97% 130.06% 100.00%
NOSH 365,674 249,646 210,281 186,127 181,528 156,431 129,684 18.84%
  YoY % 46.48% 18.72% 12.98% 2.53% 16.04% 20.62% -
  Horiz. % 281.97% 192.50% 162.15% 143.52% 139.98% 120.62% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.74 % 30.62 % 30.46 % 21.27 % 19.86 % 38.16 % 6.13 % 17.00%
  YoY % -48.60% 0.53% 43.21% 7.10% -47.96% 522.51% -
  Horiz. % 256.77% 499.51% 496.90% 346.98% 323.98% 622.51% 100.00%
ROE 4.42 % 12.67 % 16.11 % 9.02 % 10.86 % 25.68 % 3.03 % 6.49%
  YoY % -65.11% -21.35% 78.60% -16.94% -57.71% 747.52% -
  Horiz. % 145.87% 418.15% 531.68% 297.69% 358.42% 847.52% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.99 97.89 71.90 64.55 76.42 83.94 57.59 3.05%
  YoY % -29.52% 36.15% 11.39% -15.53% -8.96% 45.75% -
  Horiz. % 119.80% 169.98% 124.85% 112.09% 132.70% 145.75% 100.00%
EPS 10.83 29.64 21.76 13.61 15.00 32.03 3.49 20.75%
  YoY % -63.46% 36.21% 59.88% -9.27% -53.17% 817.77% -
  Horiz. % 310.32% 849.28% 623.50% 389.97% 429.80% 917.77% 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 2.4500 2.3400 1.3500 1.5100 1.3800 1.2400 1.1500 13.42%
  YoY % 4.70% 73.33% -10.60% 9.42% 11.29% 7.83% -
  Horiz. % 213.04% 203.48% 117.39% 131.30% 120.00% 107.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.84 10.50 6.50 5.16 5.96 5.64 3.21 22.46%
  YoY % 3.24% 61.54% 25.97% -13.42% 5.67% 75.70% -
  Horiz. % 337.69% 327.10% 202.49% 160.75% 185.67% 175.70% 100.00%
EPS 1.70 3.18 1.97 1.09 1.17 2.14 0.19 44.04%
  YoY % -46.54% 61.42% 80.73% -6.84% -45.33% 1,026.32% -
  Horiz. % 894.74% 1,673.68% 1,036.84% 573.68% 615.79% 1,126.32% 100.00%
DPS 0.00 1.98 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 0.3849 0.2510 0.1220 0.1207 0.1076 0.0833 0.0641 34.78%
  YoY % 53.35% 105.74% 1.08% 12.17% 29.17% 29.95% -
  Horiz. % 600.47% 391.58% 190.33% 188.30% 167.86% 129.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.0100 2.3500 2.0700 1.1600 0.9800 1.6200 0.6400 -
P/RPS 2.91 2.40 2.88 1.80 1.28 1.93 1.11 17.41%
  YoY % 21.25% -16.67% 60.00% 40.62% -33.68% 73.87% -
  Horiz. % 262.16% 216.22% 259.46% 162.16% 115.32% 173.87% 100.00%
P/EPS 18.58 7.93 9.52 8.52 6.54 5.09 18.34 0.22%
  YoY % 134.30% -16.70% 11.74% 30.28% 28.49% -72.25% -
  Horiz. % 101.31% 43.24% 51.91% 46.46% 35.66% 27.75% 100.00%
EY 5.38 12.61 10.51 11.74 15.29 19.66 5.45 -0.22%
  YoY % -57.34% 19.98% -10.48% -23.22% -22.23% 260.73% -
  Horiz. % 98.72% 231.38% 192.84% 215.41% 280.55% 360.73% 100.00%
DY 0.00 7.87 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 0.82 1.00 1.53 0.77 0.71 1.31 0.56 6.56%
  YoY % -18.00% -34.64% 98.70% 8.45% -45.80% 133.93% -
  Horiz. % 146.43% 178.57% 273.21% 137.50% 126.79% 233.93% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 -
Price 2.0200 2.4000 1.9700 1.1900 1.1100 1.4400 0.8500 -
P/RPS 2.93 2.45 2.74 1.84 1.45 1.72 1.48 12.04%
  YoY % 19.59% -10.58% 48.91% 26.90% -15.70% 16.22% -
  Horiz. % 197.97% 165.54% 185.14% 124.32% 97.97% 116.22% 100.00%
P/EPS 18.67 8.10 9.06 8.74 7.41 4.52 24.36 -4.33%
  YoY % 130.49% -10.60% 3.66% 17.95% 63.94% -81.44% -
  Horiz. % 76.64% 33.25% 37.19% 35.88% 30.42% 18.56% 100.00%
EY 5.36 12.35 11.04 11.44 13.50 22.11 4.11 4.52%
  YoY % -56.60% 11.87% -3.50% -15.26% -38.94% 437.96% -
  Horiz. % 130.41% 300.49% 268.61% 278.35% 328.47% 537.96% 100.00%
DY 0.00 7.71 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 0.82 1.03 1.46 0.79 0.80 1.16 0.74 1.72%
  YoY % -20.39% -29.45% 84.81% -1.25% -31.03% 56.76% -
  Horiz. % 110.81% 139.19% 197.30% 106.76% 108.11% 156.76% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers