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 - 2,316,086
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.57 1.37 1.42 1.97 1.29 0.64 0.64 26.06%
  YoY % 87.59% -3.52% -27.92% 52.71% 101.56% 0.00% -
  Horiz. % 401.56% 214.06% 221.88% 307.81% 201.56% 100.00% 100.00%
EPS 0.98 0.36 0.44 0.53 0.56 -0.05 -0.15 -
  YoY % 172.22% -18.18% -16.98% -5.36% 1,220.00% 66.67% -
  Horiz. % -653.33% -240.00% -293.33% -353.33% -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 0.1616 0.1301 0.1157 0.1071 0.0839 0.0586 0.0241 37.30%
  YoY % 24.21% 12.45% 8.03% 27.65% 43.17% 143.15% -
  Horiz. % 670.54% 539.83% 480.08% 444.40% 348.13% 243.15% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers