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 - 2,316,086
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.55 6.70 5.19 5.99 5.67 3.25 2.46 27.45%
  YoY % 57.46% 29.09% -13.36% 5.64% 74.46% 32.11% -
  Horiz. % 428.86% 272.36% 210.98% 243.50% 230.49% 132.11% 100.00%
EPS 3.20 1.97 1.09 1.17 2.02 0.17 -0.23 -
  YoY % 62.44% 80.73% -6.84% -42.08% 1,088.24% 173.91% -
  Horiz. % -1,391.30% -856.52% -473.91% -508.70% -878.26% -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 0.2290 0.1425 0.0804 0.1082 0.0731 0.0629 0.0580 25.71%
  YoY % 60.70% 77.24% -25.69% 48.02% 16.22% 8.45% -
  Horiz. % 394.83% 245.69% 138.62% 186.55% 126.03% 108.45% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers