Highlights

[KRETAM] YoY Quarter Result on 2009-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     131.87%    YoY -     -82.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 70,078 46,507 32,514 20,560 37,414 25,365 15,321 28.81%
  YoY % 50.68% 43.04% 58.14% -45.05% 47.50% 65.56% -
  Horiz. % 457.40% 303.55% 212.22% 134.19% 244.20% 165.56% 100.00%
PBT 15,696 27,078 12,833 3,391 16,693 6,296 857 62.28%
  YoY % -42.03% 111.00% 278.44% -79.69% 165.14% 634.66% -
  Horiz. % 1,831.51% 3,159.63% 1,497.43% 395.68% 1,947.84% 734.66% 100.00%
Tax -4,628 -4,137 -3,181 -1,214 -4,241 4,069 326 -
  YoY % -11.87% -30.05% -162.03% 71.37% -204.23% 1,148.16% -
  Horiz. % -1,419.63% -1,269.02% -975.77% -372.39% -1,300.92% 1,248.16% 100.00%
NP 11,068 22,941 9,652 2,177 12,452 10,365 1,183 45.11%
  YoY % -51.75% 137.68% 343.36% -82.52% 20.14% 776.16% -
  Horiz. % 935.59% 1,939.22% 815.89% 184.02% 1,052.58% 876.16% 100.00%
NP to SH 11,038 22,762 9,561 2,171 12,340 10,329 1,167 45.37%
  YoY % -51.51% 138.07% 340.40% -82.41% 19.47% 785.09% -
  Horiz. % 945.84% 1,950.47% 819.28% 186.03% 1,057.41% 885.09% 100.00%
Tax Rate 29.49 % 15.28 % 24.79 % 35.80 % 25.41 % -64.63 % -38.04 % -
  YoY % 93.00% -38.36% -30.75% 40.89% 139.32% -69.90% -
  Horiz. % -77.52% -40.17% -65.17% -94.11% -66.80% 169.90% 100.00%
Total Cost 59,010 23,566 22,862 18,383 24,962 15,000 14,138 26.86%
  YoY % 150.40% 3.08% 24.36% -26.36% 66.41% 6.10% -
  Horiz. % 417.39% 166.69% 161.71% 130.03% 176.56% 106.10% 100.00%
Net Worth 869,882 352,065 293,898 257,922 237,029 182,428 114,727 40.12%
  YoY % 147.08% 19.79% 13.95% 8.81% 29.93% 59.01% -
  Horiz. % 758.22% 306.87% 256.17% 224.81% 206.60% 159.01% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 869,882 352,065 293,898 257,922 237,029 182,428 114,727 40.12%
  YoY % 147.08% 19.79% 13.95% 8.81% 29.93% 59.01% -
  Horiz. % 758.22% 306.87% 256.17% 224.81% 206.60% 159.01% 100.00%
NOSH 365,496 244,489 186,011 185,555 180,938 151,897 114,727 21.28%
  YoY % 49.49% 31.44% 0.25% 2.55% 19.12% 32.40% -
  Horiz. % 318.58% 213.11% 162.13% 161.74% 157.71% 132.40% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.79 % 49.33 % 29.69 % 10.59 % 33.28 % 40.86 % 7.72 % 12.65%
  YoY % -67.99% 66.15% 180.36% -68.18% -18.55% 429.27% -
  Horiz. % 204.53% 638.99% 384.59% 137.18% 431.09% 529.27% 100.00%
ROE 1.27 % 6.47 % 3.25 % 0.84 % 5.21 % 5.66 % 1.02 % 3.72%
  YoY % -80.37% 99.08% 286.90% -83.88% -7.95% 454.90% -
  Horiz. % 124.51% 634.31% 318.63% 82.35% 510.78% 554.90% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.17 19.02 17.48 11.08 20.68 16.70 13.35 6.21%
  YoY % 0.79% 8.81% 57.76% -46.42% 23.83% 25.09% -
  Horiz. % 143.60% 142.47% 130.94% 83.00% 154.91% 125.09% 100.00%
EPS 3.02 9.31 5.14 1.17 6.82 6.80 1.00 20.21%
  YoY % -67.56% 81.13% 339.32% -82.84% 0.29% 580.00% -
  Horiz. % 302.00% 931.00% 514.00% 117.00% 682.00% 680.00% 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 2.3800 1.4400 1.5800 1.3900 1.3100 1.2010 1.0000 15.53%
  YoY % 65.28% -8.86% 13.67% 6.11% 9.08% 20.10% -
  Horiz. % 238.00% 144.00% 158.00% 139.00% 131.00% 120.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.01 2.00 1.40 0.88 1.61 1.09 0.66 28.75%
  YoY % 50.50% 42.86% 59.09% -45.34% 47.71% 65.15% -
  Horiz. % 456.06% 303.03% 212.12% 133.33% 243.94% 165.15% 100.00%
EPS 0.47 0.98 0.41 0.09 0.53 0.44 0.05 45.22%
  YoY % -52.04% 139.02% 355.56% -83.02% 20.45% 780.00% -
  Horiz. % 940.00% 1,960.00% 820.00% 180.00% 1,060.00% 880.00% 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 0.3737 0.1513 0.1263 0.1108 0.1018 0.0784 0.0493 40.11%
  YoY % 146.99% 19.79% 13.99% 8.84% 29.85% 59.03% -
  Horiz. % 758.01% 306.90% 256.19% 224.75% 206.49% 159.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.3300 2.0300 1.3300 1.0500 1.3300 0.8000 0.3600 -
P/RPS 12.15 10.67 7.61 9.48 6.43 4.79 2.70 28.46%
  YoY % 13.87% 40.21% -19.73% 47.43% 34.24% 77.41% -
  Horiz. % 450.00% 395.19% 281.85% 351.11% 238.15% 177.41% 100.00%
P/EPS 77.15 21.80 25.88 89.74 19.50 11.76 35.39 13.86%
  YoY % 253.90% -15.77% -71.16% 360.21% 65.82% -66.77% -
  Horiz. % 218.00% 61.60% 73.13% 253.57% 55.10% 33.23% 100.00%
EY 1.30 4.59 3.86 1.11 5.13 8.50 2.83 -12.15%
  YoY % -71.68% 18.91% 247.75% -78.36% -39.65% 200.35% -
  Horiz. % 45.94% 162.19% 136.40% 39.22% 181.27% 300.35% 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 0.98 1.41 0.84 0.76 1.02 0.67 0.36 18.15%
  YoY % -30.50% 67.86% 10.53% -25.49% 52.24% 86.11% -
  Horiz. % 272.22% 391.67% 233.33% 211.11% 283.33% 186.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 26/05/10 15/05/09 15/05/08 18/05/07 25/05/06 -
Price 2.1700 2.0800 1.2600 1.0700 1.4400 0.8000 0.3800 -
P/RPS 11.32 10.93 7.21 9.66 6.96 4.79 2.85 25.82%
  YoY % 3.57% 51.60% -25.36% 38.79% 45.30% 68.07% -
  Horiz. % 397.19% 383.51% 252.98% 338.95% 244.21% 168.07% 100.00%
P/EPS 71.85 22.34 24.51 91.45 21.11 11.76 37.36 11.50%
  YoY % 221.62% -8.85% -73.20% 333.21% 79.51% -68.52% -
  Horiz. % 192.32% 59.80% 65.60% 244.78% 56.50% 31.48% 100.00%
EY 1.39 4.48 4.08 1.09 4.74 8.50 2.68 -10.36%
  YoY % -68.97% 9.80% 274.31% -77.00% -44.24% 217.16% -
  Horiz. % 51.87% 167.16% 152.24% 40.67% 176.87% 317.16% 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 0.91 1.44 0.80 0.77 1.10 0.67 0.38 15.65%
  YoY % -36.81% 80.00% 3.90% -30.00% 64.18% 76.32% -
  Horiz. % 239.47% 378.95% 210.53% 202.63% 289.47% 176.32% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers