Highlights

[KRETAM] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -6.41%    YoY -     43.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 186,028 151,196 131,774 128,612 130,056 120,153 109,794 42.17%
  QoQ % 23.04% 14.74% 2.46% -1.11% 8.24% 9.43% -
  Horiz. % 169.43% 137.71% 120.02% 117.14% 118.45% 109.43% 100.00%
PBT 108,312 62,820 54,057 48,744 51,332 35,105 30,836 131.25%
  QoQ % 72.42% 16.21% 10.90% -5.04% 46.22% 13.84% -
  Horiz. % 351.25% 203.72% 175.31% 158.07% 166.47% 113.84% 100.00%
Tax -16,548 -16,761 -13,640 -12,634 -12,724 -9,545 -8,192 59.87%
  QoQ % 1.27% -22.88% -7.96% 0.71% -33.31% -16.52% -
  Horiz. % 202.00% 204.60% 166.50% 154.22% 155.32% 116.52% 100.00%
NP 91,764 46,059 40,417 36,110 38,608 25,560 22,644 154.40%
  QoQ % 99.23% 13.96% 11.93% -6.47% 51.05% 12.88% -
  Horiz. % 405.25% 203.40% 178.49% 159.47% 170.50% 112.88% 100.00%
NP to SH 91,048 45,738 40,121 35,794 38,244 25,341 22,480 154.30%
  QoQ % 99.06% 14.00% 12.09% -6.41% 50.92% 12.73% -
  Horiz. % 405.02% 203.46% 178.48% 159.23% 170.12% 112.73% 100.00%
Tax Rate 15.28 % 26.68 % 25.23 % 25.92 % 24.79 % 27.19 % 26.57 % -30.87%
  QoQ % -42.73% 5.75% -2.66% 4.56% -8.83% 2.33% -
  Horiz. % 57.51% 100.41% 94.96% 97.55% 93.30% 102.33% 100.00%
Total Cost 94,264 105,137 91,357 92,502 91,448 94,593 87,150 5.37%
  QoQ % -10.34% 15.08% -1.24% 1.15% -3.32% 8.54% -
  Horiz. % 108.16% 120.64% 104.83% 106.14% 104.93% 108.54% 100.00%
Net Worth 352,065 283,880 254,402 301,383 293,898 281,052 271,695 18.88%
  QoQ % 24.02% 11.59% -15.59% 2.55% 4.57% 3.44% -
  Horiz. % 129.58% 104.48% 93.64% 110.93% 108.17% 103.44% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 352,065 283,880 254,402 301,383 293,898 281,052 271,695 18.88%
  QoQ % 24.02% 11.59% -15.59% 2.55% 4.57% 3.44% -
  Horiz. % 129.58% 104.48% 93.64% 110.93% 108.17% 103.44% 100.00%
NOSH 244,489 210,281 198,751 186,039 186,011 186,127 186,092 19.98%
  QoQ % 16.27% 5.80% 6.83% 0.01% -0.06% 0.02% -
  Horiz. % 131.38% 113.00% 106.80% 99.97% 99.96% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 49.33 % 30.46 % 30.67 % 28.08 % 29.69 % 21.27 % 20.62 % 78.97%
  QoQ % 61.95% -0.68% 9.22% -5.42% 39.59% 3.15% -
  Horiz. % 239.23% 147.72% 148.74% 136.18% 143.99% 103.15% 100.00%
ROE 25.86 % 16.11 % 15.77 % 11.88 % 13.01 % 9.02 % 8.27 % 113.99%
  QoQ % 60.52% 2.16% 32.74% -8.69% 44.24% 9.07% -
  Horiz. % 312.70% 194.80% 190.69% 143.65% 157.32% 109.07% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.09 71.90 66.30 69.13 69.92 64.55 59.00 18.50%
  QoQ % 5.83% 8.45% -4.09% -1.13% 8.32% 9.41% -
  Horiz. % 128.97% 121.86% 112.37% 117.17% 118.51% 109.41% 100.00%
EPS 37.24 21.76 20.19 19.24 20.56 13.61 12.08 111.96%
  QoQ % 71.14% 7.78% 4.94% -6.42% 51.07% 12.67% -
  Horiz. % 308.28% 180.13% 167.14% 159.27% 170.20% 112.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 1.3500 1.2800 1.6200 1.5800 1.5100 1.4600 -0.92%
  QoQ % 6.67% 5.47% -20.99% 2.53% 4.64% 3.42% -
  Horiz. % 98.63% 92.47% 87.67% 110.96% 108.22% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.03 6.53 5.69 5.55 5.62 5.19 4.74 42.16%
  QoQ % 22.97% 14.76% 2.52% -1.25% 8.29% 9.49% -
  Horiz. % 169.41% 137.76% 120.04% 117.09% 118.57% 109.49% 100.00%
EPS 3.93 1.97 1.73 1.55 1.65 1.09 0.97 154.36%
  QoQ % 99.49% 13.87% 11.61% -6.06% 51.38% 12.37% -
  Horiz. % 405.15% 203.09% 178.35% 159.79% 170.10% 112.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1520 0.1226 0.1098 0.1301 0.1269 0.1213 0.1173 18.88%
  QoQ % 23.98% 11.66% -15.60% 2.52% 4.62% 3.41% -
  Horiz. % 129.58% 104.52% 93.61% 110.91% 108.18% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0300 2.0700 1.6300 1.3000 1.3300 1.1600 1.1000 -
P/RPS 2.67 2.88 2.46 1.88 1.90 1.80 1.86 27.28%
  QoQ % -7.29% 17.07% 30.85% -1.05% 5.56% -3.23% -
  Horiz. % 143.55% 154.84% 132.26% 101.08% 102.15% 96.77% 100.00%
P/EPS 5.45 9.52 8.07 6.76 6.47 8.52 9.11 -29.02%
  QoQ % -42.75% 17.97% 19.38% 4.48% -24.06% -6.48% -
  Horiz. % 59.82% 104.50% 88.58% 74.20% 71.02% 93.52% 100.00%
EY 18.34 10.51 12.38 14.80 15.46 11.74 10.98 40.82%
  QoQ % 74.50% -15.11% -16.35% -4.27% 31.69% 6.92% -
  Horiz. % 167.03% 95.72% 112.75% 134.79% 140.80% 106.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.53 1.27 0.80 0.84 0.77 0.75 52.38%
  QoQ % -7.84% 20.47% 58.75% -4.76% 9.09% 2.67% -
  Horiz. % 188.00% 204.00% 169.33% 106.67% 112.00% 102.67% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 -
Price 2.0800 1.9700 1.9500 1.4700 1.2600 1.1900 1.1400 -
P/RPS 2.73 2.74 2.94 2.13 1.80 1.84 1.93 26.04%
  QoQ % -0.36% -6.80% 38.03% 18.33% -2.17% -4.66% -
  Horiz. % 141.45% 141.97% 152.33% 110.36% 93.26% 95.34% 100.00%
P/EPS 5.59 9.06 9.66 7.64 6.13 8.74 9.44 -29.51%
  QoQ % -38.30% -6.21% 26.44% 24.63% -29.86% -7.42% -
  Horiz. % 59.22% 95.97% 102.33% 80.93% 64.94% 92.58% 100.00%
EY 17.90 11.04 10.35 13.09 16.32 11.44 10.60 41.85%
  QoQ % 62.14% 6.67% -20.93% -19.79% 42.66% 7.92% -
  Horiz. % 168.87% 104.15% 97.64% 123.49% 153.96% 107.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.46 1.52 0.91 0.80 0.79 0.78 50.55%
  QoQ % -1.37% -3.95% 67.03% 13.75% 1.27% 1.28% -
  Horiz. % 184.62% 187.18% 194.87% 116.67% 102.56% 101.28% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers