Highlights

[KRETAM] YoY Quarter Result on 2008-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -1.25%    YoY -     -6.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 59,426 31,792 32,982 45,546 29,930 14,717 14,843 26.00%
  YoY % 86.92% -3.61% -27.59% 52.18% 103.37% -0.85% -
  Horiz. % 400.36% 214.19% 222.21% 306.85% 201.64% 99.15% 100.00%
PBT 30,759 11,537 13,714 17,647 10,611 -1,790 -3,376 -
  YoY % 166.61% -15.87% -22.29% 66.31% 692.79% 46.98% -
  Horiz. % -911.11% -341.74% -406.22% -522.72% -314.31% 53.02% 100.00%
Tax -7,816 -3,137 -3,372 -5,371 2,519 505 -274 74.75%
  YoY % -149.16% 6.97% 37.22% -313.22% 398.81% 284.31% -
  Horiz. % 2,852.55% 1,144.89% 1,230.66% 1,960.22% -919.34% -184.31% 100.00%
NP 22,943 8,400 10,342 12,276 13,130 -1,285 -3,650 -
  YoY % 173.13% -18.78% -15.75% -6.50% 1,121.79% 64.79% -
  Horiz. % -628.58% -230.14% -283.34% -336.33% -359.73% 35.21% 100.00%
NP to SH 22,675 8,334 10,276 12,186 13,063 -1,259 -3,507 -
  YoY % 172.08% -18.90% -15.67% -6.71% 1,137.57% 64.10% -
  Horiz. % -646.56% -237.64% -293.01% -347.48% -372.48% 35.90% 100.00%
Tax Rate 25.41 % 27.19 % 24.59 % 30.44 % -23.74 % - % - % -
  YoY % -6.55% 10.57% -19.22% 228.22% 0.00% 0.00% -
  Horiz. % -107.03% -114.53% -103.58% -128.22% 100.00% - -
Total Cost 36,483 23,392 22,640 33,270 16,800 16,002 18,493 11.98%
  YoY % 55.96% 3.32% -31.95% 98.04% 4.99% -13.47% -
  Horiz. % 197.28% 126.49% 122.42% 179.91% 90.85% 86.53% 100.00%
Net Worth 374,214 301,363 268,069 248,065 194,274 135,800 55,761 37.32%
  YoY % 24.17% 12.42% 8.06% 27.69% 43.06% 143.54% -
  Horiz. % 671.10% 540.45% 480.74% 444.87% 348.40% 243.54% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 374,214 301,363 268,069 248,065 194,274 135,800 55,761 37.32%
  YoY % 24.17% 12.42% 8.06% 27.69% 43.06% 143.54% -
  Horiz. % 671.10% 540.45% 480.74% 444.87% 348.40% 243.54% 100.00%
NOSH 244,584 186,026 186,159 181,069 151,895 114,117 116,900 13.09%
  YoY % 31.48% -0.07% 2.81% 19.21% 33.10% -2.38% -
  Horiz. % 209.23% 159.13% 159.25% 154.89% 129.94% 97.62% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 38.61 % 26.42 % 31.36 % 26.95 % 43.87 % -8.73 % -24.59 % -
  YoY % 46.14% -15.75% 16.36% -38.57% 602.52% 64.50% -
  Horiz. % -157.02% -107.44% -127.53% -109.60% -178.41% 35.50% 100.00%
ROE 6.06 % 2.77 % 3.83 % 4.91 % 6.72 % -0.93 % -6.29 % -
  YoY % 118.77% -27.68% -22.00% -26.93% 822.58% 85.21% -
  Horiz. % -96.34% -44.04% -60.89% -78.06% -106.84% 14.79% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.30 17.09 17.72 25.15 19.70 12.90 12.70 11.42%
  YoY % 42.19% -3.56% -29.54% 27.66% 52.71% 1.57% -
  Horiz. % 191.34% 134.57% 139.53% 198.03% 155.12% 101.57% 100.00%
EPS 9.28 4.48 5.52 6.73 8.60 -1.08 -3.00 -
  YoY % 107.14% -18.84% -17.98% -21.74% 896.30% 64.00% -
  Horiz. % -309.33% -149.33% -184.00% -224.33% -286.67% 36.00% 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 1.5300 1.6200 1.4400 1.3700 1.2790 1.1900 0.4770 21.43%
  YoY % -5.56% 12.50% 5.11% 7.11% 7.48% 149.48% -
  Horiz. % 320.75% 339.62% 301.89% 287.21% 268.13% 249.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.55 1.37 1.42 1.96 1.29 0.63 0.64 25.90%
  YoY % 86.13% -3.52% -27.55% 51.94% 104.76% -1.56% -
  Horiz. % 398.44% 214.06% 221.88% 306.25% 201.56% 98.44% 100.00%
EPS 0.97 0.36 0.44 0.52 0.56 -0.05 -0.15 -
  YoY % 169.44% -18.18% -15.38% -7.14% 1,220.00% 66.67% -
  Horiz. % -646.67% -240.00% -293.33% -346.67% -373.33% 33.33% 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 0.1608 0.1295 0.1152 0.1066 0.0835 0.0583 0.0240 37.28%
  YoY % 24.17% 12.41% 8.07% 27.66% 43.22% 142.92% -
  Horiz. % 670.00% 539.58% 480.00% 444.17% 347.92% 242.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.1900 1.3000 1.0900 1.2500 1.0300 0.4000 0.5600 -
P/RPS 9.01 7.61 6.15 4.97 5.23 3.10 4.41 12.64%
  YoY % 18.40% 23.74% 23.74% -4.97% 68.71% -29.71% -
  Horiz. % 204.31% 172.56% 139.46% 112.70% 118.59% 70.29% 100.00%
P/EPS 23.62 29.02 19.75 18.57 11.98 -36.26 -18.67 -
  YoY % -18.61% 46.94% 6.35% 55.01% 133.04% -94.22% -
  Horiz. % -126.51% -155.44% -105.78% -99.46% -64.17% 194.22% 100.00%
EY 4.23 3.45 5.06 5.38 8.35 -2.76 -5.36 -
  YoY % 22.61% -31.82% -5.95% -35.57% 402.54% 48.51% -
  Horiz. % -78.92% -64.37% -94.40% -100.37% -155.78% 51.49% 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 1.43 0.80 0.76 0.91 0.81 0.34 1.17 3.40%
  YoY % 78.75% 5.26% -16.48% 12.35% 138.24% -70.94% -
  Horiz. % 122.22% 68.38% 64.96% 77.78% 69.23% 29.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 29/08/05 -
Price 2.0400 1.4700 1.1400 1.1000 1.0100 0.5700 0.4500 -
P/RPS 8.40 8.60 6.43 4.37 5.13 4.42 3.54 15.48%
  YoY % -2.33% 33.75% 47.14% -14.81% 16.06% 24.86% -
  Horiz. % 237.29% 242.94% 181.64% 123.45% 144.92% 124.86% 100.00%
P/EPS 22.00 32.81 20.65 16.34 11.74 -51.67 -15.00 -
  YoY % -32.95% 58.89% 26.38% 39.18% 122.72% -244.47% -
  Horiz. % -146.67% -218.73% -137.67% -108.93% -78.27% 344.47% 100.00%
EY 4.54 3.05 4.84 6.12 8.51 -1.94 -6.67 -
  YoY % 48.85% -36.98% -20.92% -28.08% 538.66% 70.91% -
  Horiz. % -68.07% -45.73% -72.56% -91.75% -127.59% 29.09% 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 1.33 0.91 0.79 0.80 0.79 0.48 0.94 5.95%
  YoY % 46.15% 15.19% -1.25% 1.27% 64.58% -48.94% -
  Horiz. % 141.49% 96.81% 84.04% 85.11% 84.04% 51.06% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS