Highlights

[KRETAM] YoY Quarter Result on 2008-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -171.80%    YoY -     -158.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 76,067 56,347 37,807 21,500 45,762 24,979 16,344 29.20%
  YoY % 35.00% 49.04% 75.85% -53.02% 83.20% 52.83% -
  Horiz. % 465.41% 344.76% 231.32% 131.55% 279.99% 152.83% 100.00%
PBT 16,384 22,194 11,978 -7,234 26,820 2,585 -187 -
  YoY % -26.18% 85.29% 265.58% -126.97% 937.52% 1,482.35% -
  Horiz. % -8,761.50% -11,868.45% -6,405.35% 3,868.45% -14,342.25% -1,382.35% 100.00%
Tax -6,403 -6,448 -3,401 443 -3,631 -1,980 3,408 -
  YoY % 0.70% -89.59% -867.72% 112.20% -83.38% -158.10% -
  Horiz. % -187.88% -189.20% -99.79% 13.00% -106.54% -58.10% 100.00%
NP 9,981 15,746 8,577 -6,791 23,189 605 3,221 20.73%
  YoY % -36.61% 83.58% 226.30% -129.29% 3,732.89% -81.22% -
  Horiz. % 309.87% 488.85% 266.28% -210.84% 719.93% 18.78% 100.00%
NP to SH 9,859 15,647 8,481 -6,813 11,686 583 3,069 21.46%
  YoY % -36.99% 84.49% 224.48% -158.30% 1,904.46% -81.00% -
  Horiz. % 321.24% 509.84% 276.34% -221.99% 380.78% 19.00% 100.00%
Tax Rate 39.08 % 29.05 % 28.39 % - % 13.54 % 76.60 % - % -
  YoY % 34.53% 2.32% 0.00% 0.00% -82.32% 0.00% -
  Horiz. % 51.02% 37.92% 37.06% 0.00% 17.68% 100.00% -
Total Cost 66,086 40,601 29,230 28,291 22,573 24,374 13,123 30.91%
  YoY % 62.77% 38.90% 3.32% 25.33% -7.39% 85.73% -
  Horiz. % 503.59% 309.39% 222.74% 215.58% 172.01% 185.73% 100.00%
Net Worth 530,276 330,099 186,190 250,709 169,414 167,612 134,346 25.70%
  YoY % 60.64% 77.29% -25.73% 47.99% 1.07% 24.76% -
  Horiz. % 394.71% 245.71% 138.59% 186.61% 126.10% 124.76% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 530,276 330,099 186,190 250,709 169,414 167,612 134,346 25.70%
  YoY % 60.64% 77.29% -25.73% 47.99% 1.07% 24.76% -
  Horiz. % 394.71% 245.71% 138.59% 186.61% 126.10% 124.76% 100.00%
NOSH 265,138 244,518 186,190 182,999 169,414 145,749 116,823 14.63%
  YoY % 8.43% 31.33% 1.74% 8.02% 16.24% 24.76% -
  Horiz. % 226.96% 209.31% 159.38% 156.65% 145.02% 124.76% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.12 % 27.94 % 22.69 % -31.59 % 50.67 % 2.42 % 19.71 % -6.56%
  YoY % -53.04% 23.14% 171.83% -162.34% 1,993.80% -87.72% -
  Horiz. % 66.57% 141.76% 115.12% -160.27% 257.08% 12.28% 100.00%
ROE 1.86 % 4.74 % 4.56 % -2.72 % 6.90 % 0.35 % 2.28 % -3.33%
  YoY % -60.76% 3.95% 267.65% -139.42% 1,871.43% -84.65% -
  Horiz. % 81.58% 207.89% 200.00% -119.30% 302.63% 15.35% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.69 23.04 20.31 11.75 27.01 17.14 13.99 12.71%
  YoY % 24.52% 13.44% 72.85% -56.50% 57.58% 22.52% -
  Horiz. % 205.08% 164.69% 145.18% 83.99% 193.07% 122.52% 100.00%
EPS 3.72 6.40 4.56 -3.79 8.96 0.40 2.62 6.01%
  YoY % -41.88% 40.35% 220.32% -142.30% 2,140.00% -84.73% -
  Horiz. % 141.98% 244.27% 174.05% -144.66% 341.98% 15.27% 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 2.0000 1.3500 1.0000 1.3700 1.0000 1.1500 1.1500 9.66%
  YoY % 48.15% 35.00% -27.01% 37.00% -13.04% 0.00% -
  Horiz. % 173.91% 117.39% 86.96% 119.13% 86.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.28 2.43 1.63 0.93 1.98 1.08 0.71 29.04%
  YoY % 34.98% 49.08% 75.27% -53.03% 83.33% 52.11% -
  Horiz. % 461.97% 342.25% 229.58% 130.99% 278.87% 152.11% 100.00%
EPS 0.43 0.68 0.37 -0.29 0.50 0.03 0.13 22.05%
  YoY % -36.76% 83.78% 227.59% -158.00% 1,566.67% -76.92% -
  Horiz. % 330.77% 523.08% 284.62% -223.08% 384.62% 23.08% 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 0.2290 0.1425 0.0804 0.1082 0.0731 0.0724 0.0580 25.71%
  YoY % 60.70% 77.24% -25.69% 48.02% 0.97% 24.83% -
  Horiz. % 394.83% 245.69% 138.62% 186.55% 126.03% 124.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.3500 2.0700 1.1600 0.9800 1.6200 0.6400 0.3900 -
P/RPS 8.19 8.98 5.71 8.34 6.00 3.73 2.79 19.65%
  YoY % -8.80% 57.27% -31.53% 39.00% 60.86% 33.69% -
  Horiz. % 293.55% 321.86% 204.66% 298.92% 215.05% 133.69% 100.00%
P/EPS 63.20 32.35 25.47 -26.32 23.49 160.00 14.85 27.29%
  YoY % 95.36% 27.01% 196.77% -212.05% -85.32% 977.44% -
  Horiz. % 425.59% 217.85% 171.52% -177.24% 158.18% 1,077.44% 100.00%
EY 1.58 3.09 3.93 -3.80 4.26 0.63 6.74 -21.47%
  YoY % -48.87% -21.37% 203.42% -189.20% 576.19% -90.65% -
  Horiz. % 23.44% 45.85% 58.31% -56.38% 63.20% 9.35% 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 1.18 1.53 1.16 0.72 1.62 0.56 0.34 23.03%
  YoY % -22.88% 31.90% 61.11% -55.56% 189.29% 64.71% -
  Horiz. % 347.06% 450.00% 341.18% 211.76% 476.47% 164.71% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 -
Price 2.4000 1.9700 1.1900 1.1100 1.4400 0.8500 0.3900 -
P/RPS 8.37 8.55 5.86 9.45 5.33 4.96 2.79 20.08%
  YoY % -2.11% 45.90% -37.99% 77.30% 7.46% 77.78% -
  Horiz. % 300.00% 306.45% 210.04% 338.71% 191.04% 177.78% 100.00%
P/EPS 64.54 30.79 26.13 -29.82 20.88 212.50 14.85 27.73%
  YoY % 109.61% 17.83% 187.63% -242.82% -90.17% 1,330.98% -
  Horiz. % 434.61% 207.34% 175.96% -200.81% 140.61% 1,430.98% 100.00%
EY 1.55 3.25 3.83 -3.35 4.79 0.47 6.74 -21.72%
  YoY % -52.31% -15.14% 214.33% -169.94% 919.15% -93.03% -
  Horiz. % 23.00% 48.22% 56.82% -49.70% 71.07% 6.97% 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 1.20 1.46 1.19 0.81 1.44 0.74 0.34 23.38%
  YoY % -17.81% 22.69% 46.91% -43.75% 94.59% 117.65% -
  Horiz. % 352.94% 429.41% 350.00% 238.24% 423.53% 217.65% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers