Highlights

[KRETAM] YoY TTM Result on 2009-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -11.21%    YoY -     -68.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 270,659 196,805 130,917 109,300 158,980 100,632 59,814 28.58%
  YoY % 37.53% 50.33% 19.78% -31.25% 57.98% 68.24% -
  Horiz. % 452.50% 329.03% 218.87% 182.73% 265.79% 168.24% 100.00%
PBT 68,035 96,202 42,368 22,744 74,772 20,075 -4,482 -
  YoY % -29.28% 127.06% 86.28% -69.58% 272.46% 547.90% -
  Horiz. % -1,517.96% -2,146.41% -945.29% -507.45% -1,668.27% -447.90% 100.00%
Tax -3,436 -22,314 -11,276 -7,407 -15,090 7,506 3,955 -
  YoY % 84.60% -97.89% -52.23% 50.91% -301.04% 89.79% -
  Horiz. % -86.88% -564.20% -285.11% -187.28% -381.54% 189.79% 100.00%
NP 64,599 73,888 31,092 15,337 59,682 27,581 -527 -
  YoY % -12.57% 137.64% 102.73% -74.30% 116.39% 5,333.59% -
  Horiz. % -12,257.88% -14,020.49% -5,899.81% -2,910.25% -11,324.86% -5,233.59% 100.00%
NP to SH 64,171 73,277 30,788 15,123 47,898 27,369 -837 -
  YoY % -12.43% 138.01% 103.58% -68.43% 75.01% 3,369.89% -
  Horiz. % -7,666.79% -8,754.72% -3,678.38% -1,806.81% -5,722.58% -3,269.89% 100.00%
Tax Rate 5.05 % 23.19 % 26.61 % 32.57 % 20.18 % -37.39 % - % -
  YoY % -78.22% -12.85% -18.30% 61.40% 153.97% 0.00% -
  Horiz. % -13.51% -62.02% -71.17% -87.11% -53.97% 100.00% -
Total Cost 206,060 122,917 99,825 93,963 99,298 73,051 60,341 22.69%
  YoY % 67.64% 23.13% 6.24% -5.37% 35.93% 21.06% -
  Horiz. % 341.49% 203.70% 165.43% 155.72% 164.56% 121.06% 100.00%
Net Worth 890,835 374,214 301,363 268,069 248,065 194,274 135,800 36.78%
  YoY % 138.05% 24.17% 12.42% 8.06% 27.69% 43.06% -
  Horiz. % 655.99% 275.56% 221.92% 197.40% 182.67% 143.06% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 36,672 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 57.15 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 890,835 374,214 301,363 268,069 248,065 194,274 135,800 36.78%
  YoY % 138.05% 24.17% 12.42% 8.06% 27.69% 43.06% -
  Horiz. % 655.99% 275.56% 221.92% 197.40% 182.67% 143.06% 100.00%
NOSH 365,096 244,584 186,026 186,159 181,069 151,895 114,117 21.37%
  YoY % 49.27% 31.48% -0.07% 2.81% 19.21% 33.10% -
  Horiz. % 319.93% 214.33% 163.01% 163.13% 158.67% 133.10% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.87 % 37.54 % 23.75 % 14.03 % 37.54 % 27.41 % -0.88 % -
  YoY % -36.41% 58.06% 69.28% -62.63% 36.96% 3,214.77% -
  Horiz. % -2,712.50% -4,265.91% -2,698.86% -1,594.32% -4,265.91% -3,114.77% 100.00%
ROE 7.20 % 19.58 % 10.22 % 5.64 % 19.31 % 14.09 % -0.62 % -
  YoY % -63.23% 91.59% 81.21% -70.79% 37.05% 2,372.58% -
  Horiz. % -1,161.29% -3,158.06% -1,648.39% -909.68% -3,114.52% -2,272.58% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.13 80.46 70.38 58.71 87.80 66.25 52.41 5.94%
  YoY % -7.87% 14.32% 19.88% -33.13% 32.53% 26.41% -
  Horiz. % 141.44% 153.52% 134.29% 112.02% 167.53% 126.41% 100.00%
EPS 17.58 29.96 16.55 8.12 26.45 18.02 -0.73 -
  YoY % -41.32% 81.03% 103.82% -69.30% 46.78% 2,568.49% -
  Horiz. % -2,408.22% -4,104.11% -2,267.12% -1,112.33% -3,623.29% -2,468.49% 100.00%
DPS 10.04 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 2.4400 1.5300 1.6200 1.4400 1.3700 1.2790 1.1900 12.70%
  YoY % 59.48% -5.56% 12.50% 5.11% 7.11% 7.48% -
  Horiz. % 205.04% 128.57% 136.13% 121.01% 115.13% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.63 8.46 5.62 4.70 6.83 4.32 2.57 28.58%
  YoY % 37.47% 50.53% 19.57% -31.19% 58.10% 68.09% -
  Horiz. % 452.53% 329.18% 218.68% 182.88% 265.76% 168.09% 100.00%
EPS 2.76 3.15 1.32 0.65 2.06 1.18 -0.04 -
  YoY % -12.38% 138.64% 103.08% -68.45% 74.58% 3,050.00% -
  Horiz. % -6,900.00% -7,875.00% -3,300.00% -1,625.00% -5,150.00% -2,950.00% 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 0.3827 0.1608 0.1295 0.1152 0.1066 0.0835 0.0583 36.80%
  YoY % 138.00% 24.17% 12.41% 8.07% 27.66% 43.22% -
  Horiz. % 656.43% 275.81% 222.13% 197.60% 182.85% 143.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1000 2.1900 1.3000 1.0900 1.2500 1.0300 0.4000 -
P/RPS 2.83 2.72 1.85 1.86 1.42 1.55 0.76 24.47%
  YoY % 4.04% 47.03% -0.54% 30.99% -8.39% 103.95% -
  Horiz. % 372.37% 357.89% 243.42% 244.74% 186.84% 203.95% 100.00%
P/EPS 11.95 7.31 7.85 13.42 4.73 5.72 -54.54 -
  YoY % 63.47% -6.88% -41.51% 183.72% -17.31% 110.49% -
  Horiz. % -21.91% -13.40% -14.39% -24.61% -8.67% -10.49% 100.00%
EY 8.37 13.68 12.73 7.45 21.16 17.49 -1.83 -
  YoY % -38.82% 7.46% 70.87% -64.79% 20.98% 1,055.74% -
  Horiz. % -457.38% -747.54% -695.63% -407.10% -1,156.28% -955.74% 100.00%
DY 4.78 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 0.86 1.43 0.80 0.76 0.91 0.81 0.34 16.71%
  YoY % -39.86% 78.75% 5.26% -16.48% 12.35% 138.24% -
  Horiz. % 252.94% 420.59% 235.29% 223.53% 267.65% 238.24% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 -
Price 2.3300 2.0400 1.4700 1.1400 1.1000 1.0100 0.5700 -
P/RPS 3.14 2.54 2.09 1.94 1.25 1.52 1.09 19.27%
  YoY % 23.62% 21.53% 7.73% 55.20% -17.76% 39.45% -
  Horiz. % 288.07% 233.03% 191.74% 177.98% 114.68% 139.45% 100.00%
P/EPS 13.26 6.81 8.88 14.03 4.16 5.61 -77.71 -
  YoY % 94.71% -23.31% -36.71% 237.26% -25.85% 107.22% -
  Horiz. % -17.06% -8.76% -11.43% -18.05% -5.35% -7.22% 100.00%
EY 7.54 14.69 11.26 7.13 24.05 17.84 -1.29 -
  YoY % -48.67% 30.46% 57.92% -70.35% 34.81% 1,482.95% -
  Horiz. % -584.50% -1,138.76% -872.87% -552.71% -1,864.34% -1,382.95% 100.00%
DY 4.31 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 0.95 1.33 0.91 0.79 0.80 0.79 0.48 12.04%
  YoY % -28.57% 46.15% 15.19% -1.25% 1.27% 64.58% -
  Horiz. % 197.92% 277.08% 189.58% 164.58% 166.67% 164.58% 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.
 


 

152  112  403  1596 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.05+0.005 
 HSI-H8F 0.065-0.06 
 XDL 0.110.00 
 SAPNRG 0.27+0.01 
 ARMADA 0.48+0.015 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers