Highlights

[KRETAM] YoY Quarter Result on 2009-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     373.33%    YoY -     -15.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,139 59,426 31,792 32,982 45,546 29,930 14,717 27.10%
  YoY % 4.57% 86.92% -3.61% -27.59% 52.18% 103.37% -
  Horiz. % 422.23% 403.79% 216.02% 224.11% 309.48% 203.37% 100.00%
PBT 10,329 30,759 11,537 13,714 17,647 10,611 -1,790 -
  YoY % -66.42% 166.61% -15.87% -22.29% 66.31% 692.79% -
  Horiz. % -577.04% -1,718.38% -644.53% -766.15% -985.87% -592.79% 100.00%
Tax 14,266 -7,816 -3,137 -3,372 -5,371 2,519 505 74.43%
  YoY % 282.52% -149.16% 6.97% 37.22% -313.22% 398.81% -
  Horiz. % 2,824.95% -1,547.72% -621.19% -667.72% -1,063.56% 498.81% 100.00%
NP 24,595 22,943 8,400 10,342 12,276 13,130 -1,285 -
  YoY % 7.20% 173.13% -18.78% -15.75% -6.50% 1,121.79% -
  Horiz. % -1,914.01% -1,785.45% -653.70% -804.82% -955.33% -1,021.79% 100.00%
NP to SH 24,571 22,675 8,334 10,276 12,186 13,063 -1,259 -
  YoY % 8.36% 172.08% -18.90% -15.67% -6.71% 1,137.57% -
  Horiz. % -1,951.63% -1,801.03% -661.95% -816.20% -967.91% -1,037.57% 100.00%
Tax Rate -138.12 % 25.41 % 27.19 % 24.59 % 30.44 % -23.74 % - % -
  YoY % -643.57% -6.55% 10.57% -19.22% 228.22% 0.00% -
  Horiz. % 581.80% -107.03% -114.53% -103.58% -128.22% 100.00% -
Total Cost 37,544 36,483 23,392 22,640 33,270 16,800 16,002 15.26%
  YoY % 2.91% 55.96% 3.32% -31.95% 98.04% 4.99% -
  Horiz. % 234.62% 227.99% 146.18% 141.48% 207.91% 104.99% 100.00%
Net Worth 890,835 374,214 301,363 268,069 248,065 194,274 135,800 36.78%
  YoY % 138.05% 24.17% 12.42% 8.06% 27.69% 43.06% -
  Horiz. % 655.99% 275.56% 221.92% 197.40% 182.67% 143.06% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 890,835 374,214 301,363 268,069 248,065 194,274 135,800 36.78%
  YoY % 138.05% 24.17% 12.42% 8.06% 27.69% 43.06% -
  Horiz. % 655.99% 275.56% 221.92% 197.40% 182.67% 143.06% 100.00%
NOSH 365,096 244,584 186,026 186,159 181,069 151,895 114,117 21.37%
  YoY % 49.27% 31.48% -0.07% 2.81% 19.21% 33.10% -
  Horiz. % 319.93% 214.33% 163.01% 163.13% 158.67% 133.10% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 39.58 % 38.61 % 26.42 % 31.36 % 26.95 % 43.87 % -8.73 % -
  YoY % 2.51% 46.14% -15.75% 16.36% -38.57% 602.52% -
  Horiz. % -453.38% -442.27% -302.63% -359.22% -308.71% -502.52% 100.00%
ROE 2.76 % 6.06 % 2.77 % 3.83 % 4.91 % 6.72 % -0.93 % -
  YoY % -54.46% 118.77% -27.68% -22.00% -26.93% 822.58% -
  Horiz. % -296.77% -651.61% -297.85% -411.83% -527.96% -722.58% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.02 24.30 17.09 17.72 25.15 19.70 12.90 4.72%
  YoY % -29.96% 42.19% -3.56% -29.54% 27.66% 52.71% -
  Horiz. % 131.94% 188.37% 132.48% 137.36% 194.96% 152.71% 100.00%
EPS 6.73 9.28 4.48 5.52 6.73 8.60 -1.08 -
  YoY % -27.48% 107.14% -18.84% -17.98% -21.74% 896.30% -
  Horiz. % -623.15% -859.26% -414.81% -511.11% -623.15% -796.30% 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 2.4400 1.5300 1.6200 1.4400 1.3700 1.2790 1.1900 12.70%
  YoY % 59.48% -5.56% 12.50% 5.11% 7.11% 7.48% -
  Horiz. % 205.04% 128.57% 136.13% 121.01% 115.13% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.68 2.57 1.37 1.42 1.97 1.29 0.64 26.93%
  YoY % 4.28% 87.59% -3.52% -27.92% 52.71% 101.56% -
  Horiz. % 418.75% 401.56% 214.06% 221.88% 307.81% 201.56% 100.00%
EPS 1.06 0.98 0.36 0.44 0.53 0.56 -0.05 -
  YoY % 8.16% 172.22% -18.18% -16.98% -5.36% 1,220.00% -
  Horiz. % -2,120.00% -1,960.00% -720.00% -880.00% -1,060.00% -1,120.00% 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 0.3846 0.1616 0.1301 0.1157 0.1071 0.0839 0.0586 36.79%
  YoY % 138.00% 24.21% 12.45% 8.03% 27.65% 43.17% -
  Horiz. % 656.31% 275.77% 222.01% 197.44% 182.76% 143.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1000 2.1900 1.3000 1.0900 1.2500 1.0300 0.4000 -
P/RPS 12.34 9.01 7.61 6.15 4.97 5.23 3.10 25.86%
  YoY % 36.96% 18.40% 23.74% 23.74% -4.97% 68.71% -
  Horiz. % 398.06% 290.65% 245.48% 198.39% 160.32% 168.71% 100.00%
P/EPS 31.20 23.62 29.02 19.75 18.57 11.98 -36.26 -
  YoY % 32.09% -18.61% 46.94% 6.35% 55.01% 133.04% -
  Horiz. % -86.05% -65.14% -80.03% -54.47% -51.21% -33.04% 100.00%
EY 3.20 4.23 3.45 5.06 5.38 8.35 -2.76 -
  YoY % -24.35% 22.61% -31.82% -5.95% -35.57% 402.54% -
  Horiz. % -115.94% -153.26% -125.00% -183.33% -194.93% -302.54% 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 0.86 1.43 0.80 0.76 0.91 0.81 0.34 16.71%
  YoY % -39.86% 78.75% 5.26% -16.48% 12.35% 138.24% -
  Horiz. % 252.94% 420.59% 235.29% 223.53% 267.65% 238.24% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 -
Price 2.3300 2.0400 1.4700 1.1400 1.1000 1.0100 0.5700 -
P/RPS 13.69 8.40 8.60 6.43 4.37 5.13 4.42 20.71%
  YoY % 62.98% -2.33% 33.75% 47.14% -14.81% 16.06% -
  Horiz. % 309.73% 190.05% 194.57% 145.48% 98.87% 116.06% 100.00%
P/EPS 34.62 22.00 32.81 20.65 16.34 11.74 -51.67 -
  YoY % 57.36% -32.95% 58.89% 26.38% 39.18% 122.72% -
  Horiz. % -67.00% -42.58% -63.50% -39.97% -31.62% -22.72% 100.00%
EY 2.89 4.54 3.05 4.84 6.12 8.51 -1.94 -
  YoY % -36.34% 48.85% -36.98% -20.92% -28.08% 538.66% -
  Horiz. % -148.97% -234.02% -157.22% -249.48% -315.46% -438.66% 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 0.95 1.33 0.91 0.79 0.80 0.79 0.48 12.04%
  YoY % -28.57% 46.15% 15.19% -1.25% 1.27% 64.58% -
  Horiz. % 197.92% 277.08% 189.58% 164.58% 166.67% 164.58% 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