Highlights

[KRETAM] YoY TTM 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 -     -40.48%    YoY -     -41.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 244,375 155,178 120,153 138,718 131,315 75,375 56,965 27.46%
  YoY % 57.48% 29.15% -13.38% 5.64% 74.22% 32.32% -
  Horiz. % 428.99% 272.41% 210.92% 243.51% 230.52% 132.32% 100.00%
PBT 99,847 62,735 35,103 39,979 57,339 2,235 -7,497 -
  YoY % 59.16% 78.72% -12.20% -30.28% 2,465.50% 129.81% -
  Horiz. % -1,331.83% -836.80% -468.23% -533.27% -764.83% -29.81% 100.00%
Tax -25,027 -16,679 -9,544 -12,433 1,110 1,749 2,249 -
  YoY % -50.05% -74.76% 23.24% -1,220.09% -36.54% -22.23% -
  Horiz. % -1,112.81% -741.62% -424.37% -552.82% 49.36% 77.77% 100.00%
NP 74,820 46,056 25,559 27,546 58,449 3,984 -5,248 -
  YoY % 62.45% 80.19% -7.21% -52.87% 1,367.09% 175.91% -
  Horiz. % -1,425.69% -877.59% -487.02% -524.89% -1,113.74% -75.91% 100.00%
NP to SH 73,999 45,735 25,340 27,202 46,764 3,885 -5,425 -
  YoY % 61.80% 80.49% -6.85% -41.83% 1,103.71% 171.61% -
  Horiz. % -1,364.04% -843.04% -467.10% -501.42% -862.01% -71.61% 100.00%
Tax Rate 25.07 % 26.59 % 27.19 % 31.10 % -1.94 % -78.26 % - % -
  YoY % -5.72% -2.21% -12.57% 1,703.09% 97.52% 0.00% -
  Horiz. % -32.03% -33.98% -34.74% -39.74% 2.48% 100.00% -
Total Cost 169,555 109,122 94,594 111,172 72,866 71,391 62,213 18.18%
  YoY % 55.38% 15.36% -14.91% 52.57% 2.07% 14.75% -
  Horiz. % 272.54% 175.40% 152.05% 178.70% 117.12% 114.75% 100.00%
Net Worth 530,276 330,099 186,190 250,709 169,414 145,749 134,346 25.70%
  YoY % 60.64% 77.29% -25.73% 47.99% 16.24% 8.49% -
  Horiz. % 394.71% 245.71% 138.59% 186.61% 126.10% 108.49% 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 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 % 49.56 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
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 530,276 330,099 186,190 250,709 169,414 145,749 134,346 25.70%
  YoY % 60.64% 77.29% -25.73% 47.99% 16.24% 8.49% -
  Horiz. % 394.71% 245.71% 138.59% 186.61% 126.10% 108.49% 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 30.62 % 29.68 % 21.27 % 19.86 % 44.51 % 5.29 % -9.21 % -
  YoY % 3.17% 39.54% 7.10% -55.38% 741.40% 157.44% -
  Horiz. % -332.46% -322.26% -230.94% -215.64% -483.28% -57.44% 100.00%
ROE 13.95 % 13.85 % 13.61 % 10.85 % 27.60 % 2.67 % -4.04 % -
  YoY % 0.72% 1.76% 25.44% -60.69% 933.71% 166.09% -
  Horiz. % -345.30% -342.82% -336.88% -268.56% -683.17% -66.09% 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 92.17 63.46 64.53 75.80 77.51 51.72 48.76 11.19%
  YoY % 45.24% -1.66% -14.87% -2.21% 49.86% 6.07% -
  Horiz. % 189.03% 130.15% 132.34% 155.46% 158.96% 106.07% 100.00%
EPS 27.91 18.70 13.61 14.86 27.60 2.67 -4.64 -
  YoY % 49.25% 37.40% -8.41% -46.16% 933.71% 157.54% -
  Horiz. % -601.51% -403.02% -293.32% -320.26% -594.83% -57.54% 100.00%
DPS 13.83 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 2.0000 1.3500 1.0000 1.3700 1.0000 1.0000 1.1500 9.66%
  YoY % 48.15% 35.00% -27.01% 37.00% 0.00% -13.04% -
  Horiz. % 173.91% 117.39% 86.96% 119.13% 86.96% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.50 6.67 5.16 5.96 5.64 3.24 2.45 27.44%
  YoY % 57.42% 29.26% -13.42% 5.67% 74.07% 32.24% -
  Horiz. % 428.57% 272.24% 210.61% 243.27% 230.20% 132.24% 100.00%
EPS 3.18 1.96 1.09 1.17 2.01 0.17 -0.23 -
  YoY % 62.24% 79.82% -6.84% -41.79% 1,082.35% 173.91% -
  Horiz. % -1,382.61% -852.17% -473.91% -508.70% -873.91% -73.91% 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 0.2278 0.1418 0.0800 0.1077 0.0728 0.0626 0.0577 25.70%
  YoY % 60.65% 77.25% -25.72% 47.94% 16.29% 8.49% -
  Horiz. % 394.80% 245.75% 138.65% 186.66% 126.17% 108.49% 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 2.55 3.26 1.80 1.29 2.09 1.24 0.80 21.30%
  YoY % -21.78% 81.11% 39.53% -38.28% 68.55% 55.00% -
  Horiz. % 318.75% 407.50% 225.00% 161.25% 261.25% 155.00% 100.00%
P/EPS 8.42 11.07 8.52 6.59 5.87 24.01 -8.40 -
  YoY % -23.94% 29.93% 29.29% 12.27% -75.55% 385.83% -
  Horiz. % -100.24% -131.79% -101.43% -78.45% -69.88% -285.83% 100.00%
EY 11.88 9.04 11.73 15.17 17.04 4.16 -11.91 -
  YoY % 31.42% -22.93% -22.68% -10.97% 309.62% 134.93% -
  Horiz. % -99.75% -75.90% -98.49% -127.37% -143.07% -34.93% 100.00%
DY 5.89 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 1.18 1.53 1.16 0.72 1.62 0.64 0.34 23.03%
  YoY % -22.88% 31.90% 61.11% -55.56% 153.13% 88.24% -
  Horiz. % 347.06% 450.00% 341.18% 211.76% 476.47% 188.24% 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 2.60 3.10 1.84 1.46 1.86 1.64 0.80 21.70%
  YoY % -16.13% 68.48% 26.03% -21.51% 13.41% 105.00% -
  Horiz. % 325.00% 387.50% 230.00% 182.50% 232.50% 205.00% 100.00%
P/EPS 8.60 10.53 8.74 7.47 5.22 31.89 -8.40 -
  YoY % -18.33% 20.48% 17.00% 43.10% -83.63% 479.64% -
  Horiz. % -102.38% -125.36% -104.05% -88.93% -62.14% -379.64% 100.00%
EY 11.63 9.49 11.44 13.39 19.17 3.14 -11.91 -
  YoY % 22.55% -17.05% -14.56% -30.15% 510.51% 126.36% -
  Horiz. % -97.65% -79.68% -96.05% -112.43% -160.96% -26.36% 100.00%
DY 5.76 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 1.20 1.46 1.19 0.81 1.44 0.85 0.34 23.38%
  YoY % -17.81% 22.69% 46.91% -43.75% 69.41% 150.00% -
  Horiz. % 352.94% 429.41% 350.00% 238.24% 423.53% 250.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS