Highlights

[KRETAM] YoY Quarter Result on 2009-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -57.07%    YoY -     -53.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,535 62,375 34,525 28,804 34,258 30,258 19,672 29.18%
  YoY % 46.75% 80.67% 19.86% -15.92% 13.22% 53.81% -
  Horiz. % 465.31% 317.08% 175.50% 146.42% 174.15% 153.81% 100.00%
PBT 20,227 25,626 16,171 6,020 12,873 13,612 142 128.36%
  YoY % -21.07% 58.47% 168.62% -53.24% -5.43% 9,485.92% -
  Horiz. % 14,244.37% 18,046.48% 11,388.03% 4,239.44% 9,065.49% 9,585.92% 100.00%
Tax -7,998 -6,671 -3,913 -1,557 -3,264 -1,847 3,643 -
  YoY % -19.89% -70.48% -151.32% 52.30% -76.72% -150.70% -
  Horiz. % -219.54% -183.12% -107.41% -42.74% -89.60% -50.70% 100.00%
NP 12,229 18,955 12,258 4,463 9,609 11,765 3,785 21.57%
  YoY % -35.48% 54.63% 174.66% -53.55% -18.33% 210.83% -
  Horiz. % 323.09% 500.79% 323.86% 117.91% 253.87% 310.83% 100.00%
NP to SH 12,287 18,703 12,193 4,412 9,489 11,686 3,743 21.89%
  YoY % -34.30% 53.39% 176.36% -53.50% -18.80% 212.21% -
  Horiz. % 328.27% 499.68% 325.75% 117.87% 253.51% 312.21% 100.00%
Tax Rate 39.54 % 26.03 % 24.20 % 25.86 % 25.36 % 13.57 % -2,565.49 % -
  YoY % 51.90% 7.56% -6.42% 1.97% 86.88% 100.53% -
  Horiz. % -1.54% -1.01% -0.94% -1.01% -0.99% -0.53% 100.00%
Total Cost 79,306 43,420 22,267 24,341 24,649 18,493 15,887 30.70%
  YoY % 82.65% 95.00% -8.52% -1.25% 33.29% 16.40% -
  Horiz. % 499.19% 273.31% 140.16% 153.21% 155.15% 116.40% 100.00%
Net Worth 906,897 383,839 285,843 271,794 255,333 205,685 139,057 36.65%
  YoY % 136.27% 34.28% 5.17% 6.45% 24.14% 47.91% -
  Horiz. % 652.17% 276.03% 205.56% 195.45% 183.62% 147.91% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 36,672 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 196.08 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 906,897 383,839 285,843 271,794 255,333 205,685 139,057 36.65%
  YoY % 136.27% 34.28% 5.17% 6.45% 24.14% 47.91% -
  Horiz. % 652.17% 276.03% 205.56% 195.45% 183.62% 147.91% 100.00%
NOSH 365,684 244,483 223,315 186,160 181,087 152,359 139,057 17.47%
  YoY % 49.57% 9.48% 19.96% 2.80% 18.86% 9.57% -
  Horiz. % 262.97% 175.81% 160.59% 133.87% 130.22% 109.57% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.36 % 30.39 % 35.50 % 15.49 % 28.05 % 38.88 % 19.24 % -5.89%
  YoY % -56.04% -14.39% 129.18% -44.78% -27.85% 102.08% -
  Horiz. % 69.44% 157.95% 184.51% 80.51% 145.79% 202.08% 100.00%
ROE 1.35 % 4.87 % 4.27 % 1.62 % 3.72 % 5.68 % 2.69 % -10.85%
  YoY % -72.28% 14.05% 163.58% -56.45% -34.51% 111.15% -
  Horiz. % 50.19% 181.04% 158.74% 60.22% 138.29% 211.15% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.03 25.51 15.46 15.47 18.92 19.86 14.15 9.96%
  YoY % -1.88% 65.01% -0.06% -18.23% -4.73% 40.35% -
  Horiz. % 176.89% 180.28% 109.26% 109.33% 133.71% 140.35% 100.00%
EPS 3.36 7.65 5.46 2.37 5.24 7.67 2.66 3.97%
  YoY % -56.08% 40.11% 130.38% -54.77% -31.68% 188.35% -
  Horiz. % 126.32% 287.59% 205.26% 89.10% 196.99% 288.35% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.4800 1.5700 1.2800 1.4600 1.4100 1.3500 1.0000 16.33%
  YoY % 57.96% 22.66% -12.33% 3.55% 4.44% 35.00% -
  Horiz. % 248.00% 157.00% 128.00% 146.00% 141.00% 135.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.93 2.68 1.48 1.24 1.47 1.30 0.85 29.04%
  YoY % 46.64% 81.08% 19.35% -15.65% 13.08% 52.94% -
  Horiz. % 462.35% 315.29% 174.12% 145.88% 172.94% 152.94% 100.00%
EPS 0.53 0.80 0.52 0.19 0.41 0.50 0.16 22.07%
  YoY % -33.75% 53.85% 173.68% -53.66% -18.00% 212.50% -
  Horiz. % 331.25% 500.00% 325.00% 118.75% 256.25% 312.50% 100.00%
DPS 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3896 0.1649 0.1228 0.1168 0.1097 0.0884 0.0597 36.66%
  YoY % 136.26% 34.28% 5.14% 6.47% 24.10% 48.07% -
  Horiz. % 652.60% 276.21% 205.70% 195.64% 183.75% 148.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.2000 2.0000 1.6300 1.1000 0.9900 1.1500 0.4800 -
P/RPS 8.79 7.84 10.54 7.11 5.23 5.79 3.39 17.19%
  YoY % 12.12% -25.62% 48.24% 35.95% -9.67% 70.80% -
  Horiz. % 259.29% 231.27% 310.91% 209.73% 154.28% 170.80% 100.00%
P/EPS 65.48 26.14 29.85 46.41 18.89 14.99 17.83 24.19%
  YoY % 150.50% -12.43% -35.68% 145.69% 26.02% -15.93% -
  Horiz. % 367.25% 146.61% 167.41% 260.29% 105.95% 84.07% 100.00%
EY 1.53 3.83 3.35 2.15 5.29 6.67 5.61 -19.45%
  YoY % -60.05% 14.33% 55.81% -59.36% -20.69% 18.89% -
  Horiz. % 27.27% 68.27% 59.71% 38.32% 94.30% 118.89% 100.00%
DY 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.89 1.27 1.27 0.75 0.70 0.85 0.48 10.83%
  YoY % -29.92% 0.00% 69.33% 7.14% -17.65% 77.08% -
  Horiz. % 185.42% 264.58% 264.58% 156.25% 145.83% 177.08% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 -
Price 2.0200 2.2900 1.9500 1.1400 0.9800 1.5400 0.6200 -
P/RPS 8.07 8.98 12.61 7.37 5.18 7.75 4.38 10.71%
  YoY % -10.13% -28.79% 71.10% 42.28% -33.16% 76.94% -
  Horiz. % 184.25% 205.02% 287.90% 168.26% 118.26% 176.94% 100.00%
P/EPS 60.12 29.93 35.71 48.10 18.70 20.08 23.03 17.33%
  YoY % 100.87% -16.19% -25.76% 157.22% -6.87% -12.81% -
  Horiz. % 261.05% 129.96% 155.06% 208.86% 81.20% 87.19% 100.00%
EY 1.66 3.34 2.80 2.08 5.35 4.98 4.34 -14.79%
  YoY % -50.30% 19.29% 34.62% -61.12% 7.43% 14.75% -
  Horiz. % 38.25% 76.96% 64.52% 47.93% 123.27% 114.75% 100.00%
DY 0.00 6.55 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.81 1.46 1.52 0.78 0.70 1.14 0.62 4.55%
  YoY % -44.52% -3.95% 94.87% 11.43% -38.60% 83.87% -
  Horiz. % 130.65% 235.48% 245.16% 125.81% 112.90% 183.87% 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.
 


FEATURED EVENT
 

424  201  541  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.20-0.03 
 HSI-C3W 0.385+0.05 
 HIBISCS 1.08+0.03 
 VS 0.975+0.045 
 ARMADA 0.22+0.005 
 KNM 0.11+0.005 
 HSI-H6F 0.415-0.035 
 HSI-C3V 0.135+0.015 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers