Highlights

[KRETAM] YoY Quarter Result on 2007-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 13-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     26.47%    YoY -     1,137.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 31,792 32,982 45,546 29,930 14,717 14,843 17,748 10.20%
  YoY % -3.61% -27.59% 52.18% 103.37% -0.85% -16.37% -
  Horiz. % 179.13% 185.84% 256.63% 168.64% 82.92% 83.63% 100.00%
PBT 11,537 13,714 17,647 10,611 -1,790 -3,376 553 65.88%
  YoY % -15.87% -22.29% 66.31% 692.79% 46.98% -710.49% -
  Horiz. % 2,086.26% 2,479.93% 3,191.14% 1,918.81% -323.69% -610.49% 100.00%
Tax -3,137 -3,372 -5,371 2,519 505 -274 -1,690 10.85%
  YoY % 6.97% 37.22% -313.22% 398.81% 284.31% 83.79% -
  Horiz. % 185.62% 199.53% 317.81% -149.05% -29.88% 16.21% 100.00%
NP 8,400 10,342 12,276 13,130 -1,285 -3,650 -1,137 -
  YoY % -18.78% -15.75% -6.50% 1,121.79% 64.79% -221.02% -
  Horiz. % -738.79% -909.59% -1,079.68% -1,154.79% 113.02% 321.02% 100.00%
NP to SH 8,334 10,276 12,186 13,063 -1,259 -3,507 -1,137 -
  YoY % -18.90% -15.67% -6.71% 1,137.57% 64.10% -208.44% -
  Horiz. % -732.98% -903.78% -1,071.77% -1,148.90% 110.73% 308.44% 100.00%
Tax Rate 27.19 % 24.59 % 30.44 % -23.74 % - % - % 305.61 % -33.17%
  YoY % 10.57% -19.22% 228.22% 0.00% 0.00% 0.00% -
  Horiz. % 8.90% 8.05% 9.96% -7.77% 0.00% 0.00% 100.00%
Total Cost 23,392 22,640 33,270 16,800 16,002 18,493 18,885 3.63%
  YoY % 3.32% -31.95% 98.04% 4.99% -13.47% -2.08% -
  Horiz. % 123.87% 119.88% 176.17% 88.96% 84.73% 97.92% 100.00%
Net Worth 301,363 268,069 248,065 194,274 135,800 55,761 46,769 36.39%
  YoY % 12.42% 8.06% 27.69% 43.06% 143.54% 19.23% -
  Horiz. % 644.36% 573.17% 530.40% 415.39% 290.36% 119.23% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 301,363 268,069 248,065 194,274 135,800 55,761 46,769 36.39%
  YoY % 12.42% 8.06% 27.69% 43.06% 143.54% 19.23% -
  Horiz. % 644.36% 573.17% 530.40% 415.39% 290.36% 119.23% 100.00%
NOSH 186,026 186,159 181,069 151,895 114,117 116,900 117,216 8.00%
  YoY % -0.07% 2.81% 19.21% 33.10% -2.38% -0.27% -
  Horiz. % 158.70% 158.82% 154.47% 129.59% 97.36% 99.73% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.42 % 31.36 % 26.95 % 43.87 % -8.73 % -24.59 % -6.41 % -
  YoY % -15.75% 16.36% -38.57% 602.52% 64.50% -283.62% -
  Horiz. % -412.17% -489.24% -420.44% -684.40% 136.19% 383.62% 100.00%
ROE 2.77 % 3.83 % 4.91 % 6.72 % -0.93 % -6.29 % -2.43 % -
  YoY % -27.68% -22.00% -26.93% 822.58% 85.21% -158.85% -
  Horiz. % -113.99% -157.61% -202.06% -276.54% 38.27% 258.85% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.09 17.72 25.15 19.70 12.90 12.70 15.14 2.04%
  YoY % -3.56% -29.54% 27.66% 52.71% 1.57% -16.12% -
  Horiz. % 112.88% 117.04% 166.12% 130.12% 85.20% 83.88% 100.00%
EPS 4.48 5.52 6.73 8.60 -1.08 -3.00 -0.97 -
  YoY % -18.84% -17.98% -21.74% 896.30% 64.00% -209.28% -
  Horiz. % -461.86% -569.07% -693.81% -886.60% 111.34% 309.28% 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 1.6200 1.4400 1.3700 1.2790 1.1900 0.4770 0.3990 26.29%
  YoY % 12.50% 5.11% 7.11% 7.48% 149.48% 19.55% -
  Horiz. % 406.02% 360.90% 343.36% 320.55% 298.25% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.37 1.42 1.97 1.29 0.64 0.64 0.77 10.07%
  YoY % -3.52% -27.92% 52.71% 101.56% 0.00% -16.88% -
  Horiz. % 177.92% 184.42% 255.84% 167.53% 83.12% 83.12% 100.00%
EPS 0.36 0.44 0.53 0.56 -0.05 -0.15 -0.05 -
  YoY % -18.18% -16.98% -5.36% 1,220.00% 66.67% -200.00% -
  Horiz. % -720.00% -880.00% -1,060.00% -1,120.00% 100.00% 300.00% 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 0.1301 0.1157 0.1071 0.0839 0.0586 0.0241 0.0202 36.38%
  YoY % 12.45% 8.03% 27.65% 43.17% 143.15% 19.31% -
  Horiz. % 644.06% 572.77% 530.20% 415.35% 290.10% 119.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.3000 1.0900 1.2500 1.0300 0.4000 0.5600 1.0000 -
P/RPS 7.61 6.15 4.97 5.23 3.10 4.41 6.60 2.40%
  YoY % 23.74% 23.74% -4.97% 68.71% -29.71% -33.18% -
  Horiz. % 115.30% 93.18% 75.30% 79.24% 46.97% 66.82% 100.00%
P/EPS 29.02 19.75 18.57 11.98 -36.26 -18.67 -103.09 -
  YoY % 46.94% 6.35% 55.01% 133.04% -94.22% 81.89% -
  Horiz. % -28.15% -19.16% -18.01% -11.62% 35.17% 18.11% 100.00%
EY 3.45 5.06 5.38 8.35 -2.76 -5.36 -0.97 -
  YoY % -31.82% -5.95% -35.57% 402.54% 48.51% -452.58% -
  Horiz. % -355.67% -521.65% -554.64% -860.82% 284.54% 552.58% 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 0.80 0.76 0.91 0.81 0.34 1.17 2.51 -17.34%
  YoY % 5.26% -16.48% 12.35% 138.24% -70.94% -53.39% -
  Horiz. % 31.87% 30.28% 36.25% 32.27% 13.55% 46.61% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 29/08/05 16/08/04 -
Price 1.4700 1.1400 1.1000 1.0100 0.5700 0.4500 0.8300 -
P/RPS 8.60 6.43 4.37 5.13 4.42 3.54 5.48 7.80%
  YoY % 33.75% 47.14% -14.81% 16.06% 24.86% -35.40% -
  Horiz. % 156.93% 117.34% 79.74% 93.61% 80.66% 64.60% 100.00%
P/EPS 32.81 20.65 16.34 11.74 -51.67 -15.00 -85.57 -
  YoY % 58.89% 26.38% 39.18% 122.72% -244.47% 82.47% -
  Horiz. % -38.34% -24.13% -19.10% -13.72% 60.38% 17.53% 100.00%
EY 3.05 4.84 6.12 8.51 -1.94 -6.67 -1.17 -
  YoY % -36.98% -20.92% -28.08% 538.66% 70.91% -470.09% -
  Horiz. % -260.68% -413.68% -523.08% -727.35% 165.81% 570.09% 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 0.91 0.79 0.80 0.79 0.48 0.94 2.08 -12.87%
  YoY % 15.19% -1.25% 1.27% 64.58% -48.94% -54.81% -
  Horiz. % 43.75% 37.98% 38.46% 37.98% 23.08% 45.19% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers