Highlights

[KRETAM] YoY Quarter Result on 2009-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     92.23%    YoY -     224.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,545 76,067 56,347 37,807 21,500 45,762 24,979 2.25%
  YoY % -62.47% 35.00% 49.04% 75.85% -53.02% 83.20% -
  Horiz. % 114.28% 304.52% 225.58% 151.36% 86.07% 183.20% 100.00%
PBT -6,581 16,384 22,194 11,978 -7,234 26,820 2,585 -
  YoY % -140.17% -26.18% 85.29% 265.58% -126.97% 937.52% -
  Horiz. % -254.58% 633.81% 858.57% 463.37% -279.85% 1,037.52% 100.00%
Tax -1,610 -6,403 -6,448 -3,401 443 -3,631 -1,980 -3.39%
  YoY % 74.86% 0.70% -89.59% -867.72% 112.20% -83.38% -
  Horiz. % 81.31% 323.38% 325.66% 171.77% -22.37% 183.38% 100.00%
NP -8,191 9,981 15,746 8,577 -6,791 23,189 605 -
  YoY % -182.07% -36.61% 83.58% 226.30% -129.29% 3,732.89% -
  Horiz. % -1,353.88% 1,649.75% 2,602.64% 1,417.69% -1,122.48% 3,832.89% 100.00%
NP to SH -8,328 9,859 15,647 8,481 -6,813 11,686 583 -
  YoY % -184.47% -36.99% 84.49% 224.48% -158.30% 1,904.46% -
  Horiz. % -1,428.47% 1,691.08% 2,683.88% 1,454.72% -1,168.61% 2,004.46% 100.00%
Tax Rate - % 39.08 % 29.05 % 28.39 % - % 13.54 % 76.60 % -
  YoY % 0.00% 34.53% 2.32% 0.00% 0.00% -82.32% -
  Horiz. % 0.00% 51.02% 37.92% 37.06% 0.00% 17.68% 100.00%
Total Cost 36,736 66,086 40,601 29,230 28,291 22,573 24,374 7.07%
  YoY % -44.41% 62.77% 38.90% 3.32% 25.33% -7.39% -
  Horiz. % 150.72% 271.13% 166.58% 119.92% 116.07% 92.61% 100.00%
Net Worth 895,136 530,276 330,099 186,190 250,709 169,414 167,612 32.18%
  YoY % 68.81% 60.64% 77.29% -25.73% 47.99% 1.07% -
  Horiz. % 534.05% 316.37% 196.94% 111.08% 149.58% 101.07% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 895,136 530,276 330,099 186,190 250,709 169,414 167,612 32.18%
  YoY % 68.81% 60.64% 77.29% -25.73% 47.99% 1.07% -
  Horiz. % 534.05% 316.37% 196.94% 111.08% 149.58% 101.07% 100.00%
NOSH 365,361 265,138 244,518 186,190 182,999 169,414 145,749 16.54%
  YoY % 37.80% 8.43% 31.33% 1.74% 8.02% 16.24% -
  Horiz. % 250.68% 181.91% 167.77% 127.75% 125.56% 116.24% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.70 % 13.12 % 27.94 % 22.69 % -31.59 % 50.67 % 2.42 % -
  YoY % -318.75% -53.04% 23.14% 171.83% -162.34% 1,993.80% -
  Horiz. % -1,185.95% 542.15% 1,154.55% 937.60% -1,305.37% 2,093.80% 100.00%
ROE -0.93 % 1.86 % 4.74 % 4.56 % -2.72 % 6.90 % 0.35 % -
  YoY % -150.00% -60.76% 3.95% 267.65% -139.42% 1,871.43% -
  Horiz. % -265.71% 531.43% 1,354.29% 1,302.86% -777.14% 1,971.43% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.81 28.69 23.04 20.31 11.75 27.01 17.14 -12.27%
  YoY % -72.78% 24.52% 13.44% 72.85% -56.50% 57.58% -
  Horiz. % 45.57% 167.39% 134.42% 118.49% 68.55% 157.58% 100.00%
EPS -2.28 3.72 6.40 4.56 -3.79 8.96 0.40 -
  YoY % -161.29% -41.88% 40.35% 220.32% -142.30% 2,140.00% -
  Horiz. % -570.00% 930.00% 1,600.00% 1,140.00% -947.50% 2,240.00% 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 2.4500 2.0000 1.3500 1.0000 1.3700 1.0000 1.1500 13.42%
  YoY % 22.50% 48.15% 35.00% -27.01% 37.00% -13.04% -
  Horiz. % 213.04% 173.91% 117.39% 86.96% 119.13% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.23 3.27 2.42 1.62 0.92 1.97 1.07 2.35%
  YoY % -62.39% 35.12% 49.38% 76.09% -53.30% 84.11% -
  Horiz. % 114.95% 305.61% 226.17% 151.40% 85.98% 184.11% 100.00%
EPS -0.36 0.42 0.67 0.36 -0.29 0.50 0.03 -
  YoY % -185.71% -37.31% 86.11% 224.14% -158.00% 1,566.67% -
  Horiz. % -1,200.00% 1,400.00% 2,233.33% 1,200.00% -966.67% 1,666.67% 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 0.2278 0.1418 0.0800 0.1077 0.0728 0.0720 32.18%
  YoY % 68.83% 60.65% 77.25% -25.72% 47.94% 1.11% -
  Horiz. % 534.17% 316.39% 196.94% 111.11% 149.58% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.0100 2.3500 2.0700 1.1600 0.9800 1.6200 0.6400 -
P/RPS 25.73 8.19 8.98 5.71 8.34 6.00 3.73 37.93%
  YoY % 214.16% -8.80% 57.27% -31.53% 39.00% 60.86% -
  Horiz. % 689.81% 219.57% 240.75% 153.08% 223.59% 160.86% 100.00%
P/EPS -88.18 63.20 32.35 25.47 -26.32 23.49 160.00 -
  YoY % -239.53% 95.36% 27.01% 196.77% -212.05% -85.32% -
  Horiz. % -55.11% 39.50% 20.22% 15.92% -16.45% 14.68% 100.00%
EY -1.13 1.58 3.09 3.93 -3.80 4.26 0.63 -
  YoY % -171.52% -48.87% -21.37% 203.42% -189.20% 576.19% -
  Horiz. % -179.37% 250.79% 490.48% 623.81% -603.17% 676.19% 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 0.82 1.18 1.53 1.16 0.72 1.62 0.56 6.56%
  YoY % -30.51% -22.88% 31.90% 61.11% -55.56% 189.29% -
  Horiz. % 146.43% 210.71% 273.21% 207.14% 128.57% 289.29% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 27/02/07 -
Price 2.0200 2.4000 1.9700 1.1900 1.1100 1.4400 0.8500 -
P/RPS 25.85 8.37 8.55 5.86 9.45 5.33 4.96 31.64%
  YoY % 208.84% -2.11% 45.90% -37.99% 77.30% 7.46% -
  Horiz. % 521.17% 168.75% 172.38% 118.15% 190.52% 107.46% 100.00%
P/EPS -88.62 64.54 30.79 26.13 -29.82 20.88 212.50 -
  YoY % -237.31% 109.61% 17.83% 187.63% -242.82% -90.17% -
  Horiz. % -41.70% 30.37% 14.49% 12.30% -14.03% 9.83% 100.00%
EY -1.13 1.55 3.25 3.83 -3.35 4.79 0.47 -
  YoY % -172.90% -52.31% -15.14% 214.33% -169.94% 919.15% -
  Horiz. % -240.43% 329.79% 691.49% 814.89% -712.77% 1,019.15% 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 0.82 1.20 1.46 1.19 0.81 1.44 0.74 1.72%
  YoY % -31.67% -17.81% 22.69% 46.91% -43.75% 94.59% -
  Horiz. % 110.81% 162.16% 197.30% 160.81% 109.46% 194.59% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers