Highlights

[KRETAM] YoY TTM 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 -     -33.57%    YoY -     -78.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 299,819 224,655 136,638 103,846 162,980 111,218 66,054 28.65%
  YoY % 33.46% 64.42% 31.58% -36.28% 46.54% 68.37% -
  Horiz. % 453.90% 340.11% 206.86% 157.21% 246.74% 168.37% 100.00%
PBT 62,636 105,657 52,519 15,891 74,033 33,545 -978 -
  YoY % -40.72% 101.18% 230.50% -78.54% 120.70% 3,529.96% -
  Horiz. % -6,404.50% -10,803.37% -5,370.04% -1,624.85% -7,569.84% -3,429.96% 100.00%
Tax -4,763 -25,072 -13,632 -5,700 -16,507 2,016 7,882 -
  YoY % 81.00% -83.92% -139.16% 65.47% -918.80% -74.42% -
  Horiz. % -60.43% -318.09% -172.95% -72.32% -209.43% 25.58% 100.00%
NP 57,873 80,585 38,887 10,191 57,526 35,561 6,904 42.48%
  YoY % -28.18% 107.23% 281.58% -82.28% 61.77% 415.08% -
  Horiz. % 838.25% 1,167.22% 563.25% 147.61% 833.23% 515.08% 100.00%
NP to SH 57,755 79,787 38,569 10,046 45,701 35,312 6,720 43.07%
  YoY % -27.61% 106.87% 283.92% -78.02% 29.42% 425.48% -
  Horiz. % 859.45% 1,187.31% 573.94% 149.49% 680.07% 525.48% 100.00%
Tax Rate 7.60 % 23.73 % 25.96 % 35.87 % 22.30 % -6.01 % - % -
  YoY % -67.97% -8.59% -27.63% 60.85% 471.05% 0.00% -
  Horiz. % -126.46% -394.84% -431.95% -596.84% -371.05% 100.00% -
Total Cost 241,946 144,070 97,751 93,655 105,454 75,657 59,150 26.44%
  YoY % 67.94% 47.38% 4.37% -11.19% 39.38% 27.91% -
  Horiz. % 409.04% 243.57% 165.26% 158.33% 178.28% 127.91% 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 0 36,672 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 45.96 % - % - % - % - % - % -
  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 19.30 % 35.87 % 28.46 % 9.81 % 35.30 % 31.97 % 10.45 % 10.76%
  YoY % -46.19% 26.04% 190.11% -72.21% 10.42% 205.93% -
  Horiz. % 184.69% 343.25% 272.34% 93.88% 337.80% 305.93% 100.00%
ROE 6.37 % 20.79 % 13.49 % 3.70 % 17.90 % 17.17 % 4.83 % 4.72%
  YoY % -69.36% 54.11% 264.59% -79.33% 4.25% 255.49% -
  Horiz. % 131.88% 430.43% 279.30% 76.60% 370.60% 355.49% 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 81.99 91.89 61.19 55.78 90.00 73.00 47.50 9.52%
  YoY % -10.77% 50.17% 9.70% -38.02% 23.29% 53.68% -
  Horiz. % 172.61% 193.45% 128.82% 117.43% 189.47% 153.68% 100.00%
EPS 15.79 32.63 17.27 5.40 25.24 23.18 4.83 21.80%
  YoY % -51.61% 88.94% 219.81% -78.61% 8.89% 379.92% -
  Horiz. % 326.92% 675.57% 357.56% 111.80% 522.57% 479.92% 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 12.88 9.65 5.87 4.46 7.00 4.78 2.84 28.63%
  YoY % 33.47% 64.40% 31.61% -36.29% 46.44% 68.31% -
  Horiz. % 453.52% 339.79% 206.69% 157.04% 246.48% 168.31% 100.00%
EPS 2.48 3.43 1.66 0.43 1.96 1.52 0.29 42.96%
  YoY % -27.70% 106.63% 286.05% -78.06% 28.95% 424.14% -
  Horiz. % 855.17% 1,182.76% 572.41% 148.28% 675.86% 524.14% 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 2.68 2.18 2.66 1.97 1.10 1.58 1.01 17.64%
  YoY % 22.94% -18.05% 35.03% 79.09% -30.38% 56.44% -
  Horiz. % 265.35% 215.84% 263.37% 195.05% 108.91% 156.44% 100.00%
P/EPS 13.93 6.13 9.44 20.38 3.92 4.96 9.93 5.80%
  YoY % 127.24% -35.06% -53.68% 419.90% -20.97% -50.05% -
  Horiz. % 140.28% 61.73% 95.07% 205.24% 39.48% 49.95% 100.00%
EY 7.18 16.32 10.60 4.91 25.49 20.15 10.07 -5.48%
  YoY % -56.00% 53.96% 115.89% -80.74% 26.50% 100.10% -
  Horiz. % 71.30% 162.07% 105.26% 48.76% 253.13% 200.10% 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 2.46 2.49 3.19 2.04 1.09 2.11 1.31 11.06%
  YoY % -1.20% -21.94% 56.37% 87.16% -48.34% 61.07% -
  Horiz. % 187.79% 190.08% 243.51% 155.73% 83.21% 161.07% 100.00%
P/EPS 12.79 7.02 11.29 21.13 3.88 6.64 12.83 -0.05%
  YoY % 82.19% -37.82% -46.57% 444.59% -41.57% -48.25% -
  Horiz. % 99.69% 54.72% 88.00% 164.69% 30.24% 51.75% 100.00%
EY 7.82 14.25 8.86 4.73 25.75 15.05 7.79 0.06%
  YoY % -45.12% 60.84% 87.32% -81.63% 71.10% 93.20% -
  Horiz. % 100.39% 182.93% 113.74% 60.72% 330.55% 193.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS