Highlights

[KRETAM] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     12.09%    YoY -     78.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 211,866 186,028 151,196 131,774 128,612 130,056 120,153 46.11%
  QoQ % 13.89% 23.04% 14.74% 2.46% -1.11% 8.24% -
  Horiz. % 176.33% 154.83% 125.84% 109.67% 107.04% 108.24% 100.00%
PBT 115,674 108,312 62,820 54,057 48,744 51,332 35,105 121.92%
  QoQ % 6.80% 72.42% 16.21% 10.90% -5.04% 46.22% -
  Horiz. % 329.51% 308.54% 178.95% 153.99% 138.85% 146.22% 100.00%
Tax -23,906 -16,548 -16,761 -13,640 -12,634 -12,724 -9,545 84.74%
  QoQ % -44.46% 1.27% -22.88% -7.96% 0.71% -33.31% -
  Horiz. % 250.46% 173.37% 175.60% 142.90% 132.36% 133.31% 100.00%
NP 91,768 91,764 46,059 40,417 36,110 38,608 25,560 135.02%
  QoQ % 0.00% 99.23% 13.96% 11.93% -6.47% 51.05% -
  Horiz. % 359.03% 359.01% 180.20% 158.13% 141.28% 151.05% 100.00%
NP to SH 90,874 91,048 45,738 40,121 35,794 38,244 25,341 134.83%
  QoQ % -0.19% 99.06% 14.00% 12.09% -6.41% 50.92% -
  Horiz. % 358.60% 359.29% 180.49% 158.33% 141.25% 150.92% 100.00%
Tax Rate 20.67 % 15.28 % 26.68 % 25.23 % 25.92 % 24.79 % 27.19 % -16.75%
  QoQ % 35.27% -42.73% 5.75% -2.66% 4.56% -8.83% -
  Horiz. % 76.02% 56.20% 98.12% 92.79% 95.33% 91.17% 100.00%
Total Cost 120,098 94,264 105,137 91,357 92,502 91,448 94,593 17.30%
  QoQ % 27.41% -10.34% 15.08% -1.24% 1.15% -3.32% -
  Horiz. % 126.96% 99.65% 111.15% 96.58% 97.79% 96.68% 100.00%
Net Worth 374,158 352,065 283,880 254,402 301,383 293,898 281,052 21.08%
  QoQ % 6.28% 24.02% 11.59% -15.59% 2.55% 4.57% -
  Horiz. % 133.13% 125.27% 101.01% 90.52% 107.23% 104.57% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 374,158 352,065 283,880 254,402 301,383 293,898 281,052 21.08%
  QoQ % 6.28% 24.02% 11.59% -15.59% 2.55% 4.57% -
  Horiz. % 133.13% 125.27% 101.01% 90.52% 107.23% 104.57% 100.00%
NOSH 244,547 244,489 210,281 198,751 186,039 186,011 186,127 20.02%
  QoQ % 0.02% 16.27% 5.80% 6.83% 0.01% -0.06% -
  Horiz. % 131.39% 131.36% 112.98% 106.78% 99.95% 99.94% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 43.31 % 49.33 % 30.46 % 30.67 % 28.08 % 29.69 % 21.27 % 60.86%
  QoQ % -12.20% 61.95% -0.68% 9.22% -5.42% 39.59% -
  Horiz. % 203.62% 231.92% 143.21% 144.19% 132.02% 139.59% 100.00%
ROE 24.29 % 25.86 % 16.11 % 15.77 % 11.88 % 13.01 % 9.02 % 93.91%
  QoQ % -6.07% 60.52% 2.16% 32.74% -8.69% 44.24% -
  Horiz. % 269.29% 286.70% 178.60% 174.83% 131.71% 144.24% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 86.64 76.09 71.90 66.30 69.13 69.92 64.55 21.74%
  QoQ % 13.87% 5.83% 8.45% -4.09% -1.13% 8.32% -
  Horiz. % 134.22% 117.88% 111.39% 102.71% 107.10% 108.32% 100.00%
EPS 37.16 37.24 21.76 20.19 19.24 20.56 13.61 95.71%
  QoQ % -0.21% 71.14% 7.78% 4.94% -6.42% 51.07% -
  Horiz. % 273.03% 273.62% 159.88% 148.35% 141.37% 151.07% 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 1.5300 1.4400 1.3500 1.2800 1.6200 1.5800 1.5100 0.88%
  QoQ % 6.25% 6.67% 5.47% -20.99% 2.53% 4.64% -
  Horiz. % 101.32% 95.36% 89.40% 84.77% 107.28% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.10 7.99 6.50 5.66 5.53 5.59 5.16 46.12%
  QoQ % 13.89% 22.92% 14.84% 2.35% -1.07% 8.33% -
  Horiz. % 176.36% 154.84% 125.97% 109.69% 107.17% 108.33% 100.00%
EPS 3.90 3.91 1.97 1.72 1.54 1.64 1.09 134.48%
  QoQ % -0.26% 98.48% 14.53% 11.69% -6.10% 50.46% -
  Horiz. % 357.80% 358.72% 180.73% 157.80% 141.28% 150.46% 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 0.1607 0.1513 0.1220 0.1093 0.1295 0.1263 0.1207 21.09%
  QoQ % 6.21% 24.02% 11.62% -15.60% 2.53% 4.64% -
  Horiz. % 133.14% 125.35% 101.08% 90.56% 107.29% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.1900 2.0300 2.0700 1.6300 1.3000 1.3300 1.1600 -
P/RPS 2.53 2.67 2.88 2.46 1.88 1.90 1.80 25.56%
  QoQ % -5.24% -7.29% 17.07% 30.85% -1.05% 5.56% -
  Horiz. % 140.56% 148.33% 160.00% 136.67% 104.44% 105.56% 100.00%
P/EPS 5.89 5.45 9.52 8.07 6.76 6.47 8.52 -21.87%
  QoQ % 8.07% -42.75% 17.97% 19.38% 4.48% -24.06% -
  Horiz. % 69.13% 63.97% 111.74% 94.72% 79.34% 75.94% 100.00%
EY 16.97 18.34 10.51 12.38 14.80 15.46 11.74 27.93%
  QoQ % -7.47% 74.50% -15.11% -16.35% -4.27% 31.69% -
  Horiz. % 144.55% 156.22% 89.52% 105.45% 126.06% 131.69% 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 1.43 1.41 1.53 1.27 0.80 0.84 0.77 51.26%
  QoQ % 1.42% -7.84% 20.47% 58.75% -4.76% 9.09% -
  Horiz. % 185.71% 183.12% 198.70% 164.94% 103.90% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 -
Price 2.0400 2.0800 1.9700 1.9500 1.4700 1.2600 1.1900 -
P/RPS 2.35 2.73 2.74 2.94 2.13 1.80 1.84 17.77%
  QoQ % -13.92% -0.36% -6.80% 38.03% 18.33% -2.17% -
  Horiz. % 127.72% 148.37% 148.91% 159.78% 115.76% 97.83% 100.00%
P/EPS 5.49 5.59 9.06 9.66 7.64 6.13 8.74 -26.72%
  QoQ % -1.79% -38.30% -6.21% 26.44% 24.63% -29.86% -
  Horiz. % 62.81% 63.96% 103.66% 110.53% 87.41% 70.14% 100.00%
EY 18.22 17.90 11.04 10.35 13.09 16.32 11.44 36.50%
  QoQ % 1.79% 62.14% 6.67% -20.93% -19.79% 42.66% -
  Horiz. % 159.27% 156.47% 96.50% 90.47% 114.42% 142.66% 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 1.33 1.44 1.46 1.52 0.91 0.80 0.79 41.65%
  QoQ % -7.64% -1.37% -3.95% 67.03% 13.75% 1.27% -
  Horiz. % 168.35% 182.28% 184.81% 192.41% 115.19% 101.27% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS