Highlights

[KRETAM] YoY TTM 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 -     -37.38%    YoY -     -65.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 267,946 169,171 132,107 121,864 143,364 85,419 59,940 28.32%
  YoY % 58.39% 28.06% 8.41% -15.00% 67.84% 42.51% -
  Horiz. % 447.02% 282.23% 220.40% 203.31% 239.18% 142.51% 100.00%
PBT 88,465 76,980 44,545 26,677 67,736 7,674 -6,068 -
  YoY % 14.92% 72.81% 66.98% -60.62% 782.67% 226.47% -
  Horiz. % -1,457.89% -1,268.62% -734.10% -439.63% -1,116.28% -126.47% 100.00%
Tax -25,518 -17,635 -11,511 -9,406 -7,200 5,492 3,176 -
  YoY % -44.70% -53.20% -22.38% -30.64% -231.10% 72.92% -
  Horiz. % -803.46% -555.26% -362.44% -296.16% -226.70% 172.92% 100.00%
NP 62,947 59,345 33,034 17,271 60,536 13,166 -2,892 -
  YoY % 6.07% 79.65% 91.27% -71.47% 359.79% 555.26% -
  Horiz. % -2,176.59% -2,052.04% -1,142.25% -597.20% -2,093.22% -455.26% 100.00%
NP to SH 62,275 58,936 32,730 17,033 48,775 13,047 -3,085 -
  YoY % 5.67% 80.07% 92.16% -65.08% 273.84% 522.92% -
  Horiz. % -2,018.64% -1,910.41% -1,060.94% -552.12% -1,581.04% -422.92% 100.00%
Tax Rate 28.85 % 22.91 % 25.84 % 35.26 % 10.63 % -71.57 % - % -
  YoY % 25.93% -11.34% -26.72% 231.70% 114.85% 0.00% -
  Horiz. % -40.31% -32.01% -36.10% -49.27% -14.85% 100.00% -
Total Cost 204,999 109,826 99,073 104,593 82,828 72,253 62,832 21.76%
  YoY % 86.66% 10.85% -5.28% 26.28% 14.64% 14.99% -
  Horiz. % 326.27% 174.79% 157.68% 166.46% 131.82% 114.99% 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 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 % 58.89 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
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 23.49 % 35.08 % 25.01 % 14.17 % 42.23 % 15.41 % -4.82 % -
  YoY % -33.04% 40.26% 76.50% -66.45% 174.04% 419.71% -
  Horiz. % -487.34% -727.80% -518.88% -293.98% -876.14% -319.71% 100.00%
ROE 7.16 % 16.74 % 11.14 % 6.60 % 20.58 % 7.15 % -2.69 % -
  YoY % -57.23% 50.27% 68.79% -67.93% 187.83% 365.80% -
  Horiz. % -266.17% -622.30% -414.13% -245.35% -765.06% -265.80% 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 73.31 69.19 71.02 65.68 79.23 56.23 52.25 5.80%
  YoY % 5.95% -2.58% 8.13% -17.10% 40.90% 7.62% -
  Horiz. % 140.31% 132.42% 135.92% 125.70% 151.64% 107.62% 100.00%
EPS 17.04 24.11 17.60 9.18 26.96 8.59 -2.69 -
  YoY % -29.32% 36.99% 91.72% -65.95% 213.85% 419.33% -
  Horiz. % -633.46% -896.28% -654.28% -341.26% -1,002.23% -319.33% 100.00%
DPS 10.03 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 2.3800 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 - 2,316,086
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.57 7.30 5.70 5.26 6.19 3.69 2.59 28.30%
  YoY % 58.49% 28.07% 8.37% -15.02% 67.75% 42.47% -
  Horiz. % 446.72% 281.85% 220.08% 203.09% 239.00% 142.47% 100.00%
EPS 2.69 2.54 1.41 0.74 2.11 0.56 -0.13 -
  YoY % 5.91% 80.14% 90.54% -64.93% 276.79% 530.77% -
  Horiz. % -2,069.23% -1,953.85% -1,084.62% -569.23% -1,623.08% -430.77% 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 0.3756 0.1520 0.1269 0.1114 0.1023 0.0788 0.0495 40.14%
  YoY % 147.11% 19.78% 13.91% 8.90% 29.82% 59.19% -
  Horiz. % 758.79% 307.07% 256.36% 225.05% 206.67% 159.19% 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 3.18 2.93 1.87 1.60 1.68 1.42 0.69 28.97%
  YoY % 8.53% 56.68% 16.87% -4.76% 18.31% 105.80% -
  Horiz. % 460.87% 424.64% 271.01% 231.88% 243.48% 205.80% 100.00%
P/EPS 13.67 8.42 7.56 11.44 4.93 9.31 -13.39 -
  YoY % 62.35% 11.38% -33.92% 132.05% -47.05% 169.53% -
  Horiz. % -102.09% -62.88% -56.46% -85.44% -36.82% -69.53% 100.00%
EY 7.31 11.87 13.23 8.74 20.27 10.74 -7.47 -
  YoY % -38.42% -10.28% 51.37% -56.88% 88.73% 243.78% -
  Horiz. % -97.86% -158.90% -177.11% -117.00% -271.35% -143.78% 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 0.98 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 2.96 3.01 1.77 1.63 1.82 1.42 0.73 26.25%
  YoY % -1.66% 70.06% 8.59% -10.44% 28.17% 94.52% -
  Horiz. % 405.48% 412.33% 242.47% 223.29% 249.32% 194.52% 100.00%
P/EPS 12.74 8.63 7.16 11.66 5.34 9.31 -14.13 -
  YoY % 47.62% 20.53% -38.59% 118.35% -42.64% 165.89% -
  Horiz. % -90.16% -61.08% -50.67% -82.52% -37.79% -65.89% 100.00%
EY 7.85 11.59 13.96 8.58 18.72 10.74 -7.08 -
  YoY % -32.27% -16.98% 62.70% -54.17% 74.30% 251.69% -
  Horiz. % -110.88% -163.70% -197.18% -121.19% -264.41% -151.69% 100.00%
DY 4.62 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 0.91 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers