Highlights

[KRETAM] YoY Quarter Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -22.13%    YoY -     -18.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 62,375 34,525 28,804 34,258 30,258 19,672 13,432 29.15%
  YoY % 80.67% 19.86% -15.92% 13.22% 53.81% 46.46% -
  Horiz. % 464.38% 257.04% 214.44% 255.05% 225.27% 146.46% 100.00%
PBT 25,626 16,171 6,020 12,873 13,612 142 -3,362 -
  YoY % 58.47% 168.62% -53.24% -5.43% 9,485.92% 104.22% -
  Horiz. % -762.22% -480.99% -179.06% -382.90% -404.88% -4.22% 100.00%
Tax -6,671 -3,913 -1,557 -3,264 -1,847 3,643 -284 69.19%
  YoY % -70.48% -151.32% 52.30% -76.72% -150.70% 1,382.75% -
  Horiz. % 2,348.94% 1,377.82% 548.24% 1,149.30% 650.35% -1,282.75% 100.00%
NP 18,955 12,258 4,463 9,609 11,765 3,785 -3,646 -
  YoY % 54.63% 174.66% -53.55% -18.33% 210.83% 203.81% -
  Horiz. % -519.88% -336.20% -122.41% -263.55% -322.68% -103.81% 100.00%
NP to SH 18,703 12,193 4,412 9,489 11,686 3,743 -3,814 -
  YoY % 53.39% 176.36% -53.50% -18.80% 212.21% 198.14% -
  Horiz. % -490.38% -319.69% -115.68% -248.79% -306.40% -98.14% 100.00%
Tax Rate 26.03 % 24.20 % 25.86 % 25.36 % 13.57 % -2,565.49 % - % -
  YoY % 7.56% -6.42% 1.97% 86.88% 100.53% 0.00% -
  Horiz. % -1.01% -0.94% -1.01% -0.99% -0.53% 100.00% -
Total Cost 43,420 22,267 24,341 24,649 18,493 15,887 17,078 16.82%
  YoY % 95.00% -8.52% -1.25% 33.29% 16.40% -6.97% -
  Horiz. % 254.25% 130.38% 142.53% 144.33% 108.29% 93.03% 100.00%
Net Worth 383,839 285,843 271,794 255,333 205,685 139,057 43,638 43.65%
  YoY % 34.28% 5.17% 6.45% 24.14% 47.91% 218.66% -
  Horiz. % 879.58% 655.02% 622.83% 585.11% 471.34% 318.66% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 36,672 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 196.08 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 383,839 285,843 271,794 255,333 205,685 139,057 43,638 43.65%
  YoY % 34.28% 5.17% 6.45% 24.14% 47.91% 218.66% -
  Horiz. % 879.58% 655.02% 622.83% 585.11% 471.34% 318.66% 100.00%
NOSH 244,483 223,315 186,160 181,087 152,359 139,057 116,993 13.06%
  YoY % 9.48% 19.96% 2.80% 18.86% 9.57% 18.86% -
  Horiz. % 208.97% 190.88% 159.12% 154.78% 130.23% 118.86% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 30.39 % 35.50 % 15.49 % 28.05 % 38.88 % 19.24 % -27.14 % -
  YoY % -14.39% 129.18% -44.78% -27.85% 102.08% 170.89% -
  Horiz. % -111.97% -130.80% -57.07% -103.35% -143.26% -70.89% 100.00%
ROE 4.87 % 4.27 % 1.62 % 3.72 % 5.68 % 2.69 % -8.74 % -
  YoY % 14.05% 163.58% -56.45% -34.51% 111.15% 130.78% -
  Horiz. % -55.72% -48.86% -18.54% -42.56% -64.99% -30.78% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 25.51 15.46 15.47 18.92 19.86 14.15 11.48 14.23%
  YoY % 65.01% -0.06% -18.23% -4.73% 40.35% 23.26% -
  Horiz. % 222.21% 134.67% 134.76% 164.81% 173.00% 123.26% 100.00%
EPS 7.65 5.46 2.37 5.24 7.67 2.66 -3.26 -
  YoY % 40.11% 130.38% -54.77% -31.68% 188.35% 181.60% -
  Horiz. % -234.66% -167.48% -72.70% -160.74% -235.28% -81.60% 100.00%
DPS 15.00 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. % 100.00% - - - - - -
NAPS 1.5700 1.2800 1.4600 1.4100 1.3500 1.0000 0.3730 27.05%
  YoY % 22.66% -12.33% 3.55% 4.44% 35.00% 168.10% -
  Horiz. % 420.91% 343.16% 391.42% 378.02% 361.93% 268.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.68 1.48 1.24 1.47 1.30 0.85 0.58 29.04%
  YoY % 81.08% 19.35% -15.65% 13.08% 52.94% 46.55% -
  Horiz. % 462.07% 255.17% 213.79% 253.45% 224.14% 146.55% 100.00%
EPS 0.80 0.52 0.19 0.41 0.50 0.16 -0.16 -
  YoY % 53.85% 173.68% -53.66% -18.00% 212.50% 200.00% -
  Horiz. % -500.00% -325.00% -118.75% -256.25% -312.50% -100.00% 100.00%
DPS 1.58 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. % 100.00% - - - - - -
NAPS 0.1649 0.1228 0.1168 0.1097 0.0884 0.0597 0.0187 43.71%
  YoY % 34.28% 5.14% 6.47% 24.10% 48.07% 219.25% -
  Horiz. % 881.82% 656.68% 624.60% 586.63% 472.73% 319.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.0000 1.6300 1.1000 0.9900 1.1500 0.4800 0.4200 -
P/RPS 7.84 10.54 7.11 5.23 5.79 3.39 3.66 13.53%
  YoY % -25.62% 48.24% 35.95% -9.67% 70.80% -7.38% -
  Horiz. % 214.21% 287.98% 194.26% 142.90% 158.20% 92.62% 100.00%
P/EPS 26.14 29.85 46.41 18.89 14.99 17.83 -12.88 -
  YoY % -12.43% -35.68% 145.69% 26.02% -15.93% 238.43% -
  Horiz. % -202.95% -231.75% -360.33% -146.66% -116.38% -138.43% 100.00%
EY 3.83 3.35 2.15 5.29 6.67 5.61 -7.76 -
  YoY % 14.33% 55.81% -59.36% -20.69% 18.89% 172.29% -
  Horiz. % -49.36% -43.17% -27.71% -68.17% -85.95% -72.29% 100.00%
DY 7.50 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. % 100.00% - - - - - -
P/NAPS 1.27 1.27 0.75 0.70 0.85 0.48 1.13 1.96%
  YoY % 0.00% 69.33% 7.14% -17.65% 77.08% -57.52% -
  Horiz. % 112.39% 112.39% 66.37% 61.95% 75.22% 42.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 -
Price 2.2900 1.9500 1.1400 0.9800 1.5400 0.6200 0.4300 -
P/RPS 8.98 12.61 7.37 5.18 7.75 4.38 3.75 15.66%
  YoY % -28.79% 71.10% 42.28% -33.16% 76.94% 16.80% -
  Horiz. % 239.47% 336.27% 196.53% 138.13% 206.67% 116.80% 100.00%
P/EPS 29.93 35.71 48.10 18.70 20.08 23.03 -13.19 -
  YoY % -16.19% -25.76% 157.22% -6.87% -12.81% 274.60% -
  Horiz. % -226.91% -270.74% -364.67% -141.77% -152.24% -174.60% 100.00%
EY 3.34 2.80 2.08 5.35 4.98 4.34 -7.58 -
  YoY % 19.29% 34.62% -61.12% 7.43% 14.75% 157.26% -
  Horiz. % -44.06% -36.94% -27.44% -70.58% -65.70% -57.26% 100.00%
DY 6.55 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. % 100.00% - - - - - -
P/NAPS 1.46 1.52 0.78 0.70 1.14 0.62 1.15 4.06%
  YoY % -3.95% 94.87% 11.43% -38.60% 83.87% -46.09% -
  Horiz. % 126.96% 132.17% 67.83% 60.87% 99.13% 53.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

279  270  645  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.715-0.14 
 AT 0.18+0.01 
 XDL 0.065-0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.205-0.005 
 PARKSON 0.155+0.03 
 JAKS-WC 0.30+0.205 
 JAKS 0.59+0.005 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.11+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!
PARTNERS & BROKERS