Highlights

[KRETAM] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     14.00%    YoY -     80.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 224,409 211,866 186,028 151,196 131,774 128,612 130,056 43.81%
  QoQ % 5.92% 13.89% 23.04% 14.74% 2.46% -1.11% -
  Horiz. % 172.55% 162.90% 143.04% 116.25% 101.32% 98.89% 100.00%
PBT 111,281 115,674 108,312 62,820 54,057 48,744 51,332 67.42%
  QoQ % -3.80% 6.80% 72.42% 16.21% 10.90% -5.04% -
  Horiz. % 216.79% 225.34% 211.00% 122.38% 105.31% 94.96% 100.00%
Tax -24,832 -23,906 -16,548 -16,761 -13,640 -12,634 -12,724 56.10%
  QoQ % -3.87% -44.46% 1.27% -22.88% -7.96% 0.71% -
  Horiz. % 195.16% 187.88% 130.05% 131.73% 107.20% 99.29% 100.00%
NP 86,449 91,768 91,764 46,059 40,417 36,110 38,608 71.07%
  QoQ % -5.80% 0.00% 99.23% 13.96% 11.93% -6.47% -
  Horiz. % 223.92% 237.69% 237.68% 119.30% 104.69% 93.53% 100.00%
NP to SH 85,517 90,874 91,048 45,738 40,121 35,794 38,244 70.92%
  QoQ % -5.89% -0.19% 99.06% 14.00% 12.09% -6.41% -
  Horiz. % 223.61% 237.62% 238.07% 119.60% 104.91% 93.59% 100.00%
Tax Rate 22.31 % 20.67 % 15.28 % 26.68 % 25.23 % 25.92 % 24.79 % -6.78%
  QoQ % 7.93% 35.27% -42.73% 5.75% -2.66% 4.56% -
  Horiz. % 90.00% 83.38% 61.64% 107.62% 101.77% 104.56% 100.00%
Total Cost 137,960 120,098 94,264 105,137 91,357 92,502 91,448 31.51%
  QoQ % 14.87% 27.41% -10.34% 15.08% -1.24% 1.15% -
  Horiz. % 150.86% 131.33% 103.08% 114.97% 99.90% 101.15% 100.00%
Net Worth 383,898 374,158 352,065 283,880 254,402 301,383 293,898 19.47%
  QoQ % 2.60% 6.28% 24.02% 11.59% -15.59% 2.55% -
  Horiz. % 130.62% 127.31% 119.79% 96.59% 86.56% 102.55% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 60,315 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 70.53 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 383,898 374,158 352,065 283,880 254,402 301,383 293,898 19.47%
  QoQ % 2.60% 6.28% 24.02% 11.59% -15.59% 2.55% -
  Horiz. % 130.62% 127.31% 119.79% 96.59% 86.56% 102.55% 100.00%
NOSH 244,521 244,547 244,489 210,281 198,751 186,039 186,011 19.98%
  QoQ % -0.01% 0.02% 16.27% 5.80% 6.83% 0.01% -
  Horiz. % 131.45% 131.47% 131.44% 113.05% 106.85% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 38.52 % 43.31 % 49.33 % 30.46 % 30.67 % 28.08 % 29.69 % 18.94%
  QoQ % -11.06% -12.20% 61.95% -0.68% 9.22% -5.42% -
  Horiz. % 129.74% 145.87% 166.15% 102.59% 103.30% 94.58% 100.00%
ROE 22.28 % 24.29 % 25.86 % 16.11 % 15.77 % 11.88 % 13.01 % 43.09%
  QoQ % -8.28% -6.07% 60.52% 2.16% 32.74% -8.69% -
  Horiz. % 171.25% 186.70% 198.77% 123.83% 121.21% 91.31% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.77 86.64 76.09 71.90 66.30 69.13 69.92 19.86%
  QoQ % 5.92% 13.87% 5.83% 8.45% -4.09% -1.13% -
  Horiz. % 131.25% 123.91% 108.82% 102.83% 94.82% 98.87% 100.00%
EPS 34.99 37.16 37.24 21.76 20.19 19.24 20.56 42.50%
  QoQ % -5.84% -0.21% 71.14% 7.78% 4.94% -6.42% -
  Horiz. % 170.18% 180.74% 181.13% 105.84% 98.20% 93.58% 100.00%
DPS 24.67 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. % 100.00% - - - - - -
NAPS 1.5700 1.5300 1.4400 1.3500 1.2800 1.6200 1.5800 -0.42%
  QoQ % 2.61% 6.25% 6.67% 5.47% -20.99% 2.53% -
  Horiz. % 99.37% 96.84% 91.14% 85.44% 81.01% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.64 9.10 7.99 6.50 5.66 5.53 5.59 43.76%
  QoQ % 5.93% 13.89% 22.92% 14.84% 2.35% -1.07% -
  Horiz. % 172.45% 162.79% 142.93% 116.28% 101.25% 98.93% 100.00%
EPS 3.67 3.90 3.91 1.97 1.72 1.54 1.64 71.00%
  QoQ % -5.90% -0.26% 98.48% 14.53% 11.69% -6.10% -
  Horiz. % 223.78% 237.80% 238.41% 120.12% 104.88% 93.90% 100.00%
DPS 2.59 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. % 100.00% - - - - - -
NAPS 0.1649 0.1607 0.1513 0.1220 0.1093 0.1295 0.1263 19.44%
  QoQ % 2.61% 6.21% 24.02% 11.62% -15.60% 2.53% -
  Horiz. % 130.56% 127.24% 119.79% 96.60% 86.54% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.0000 2.1900 2.0300 2.0700 1.6300 1.3000 1.3300 -
P/RPS 2.18 2.53 2.67 2.88 2.46 1.88 1.90 9.59%
  QoQ % -13.83% -5.24% -7.29% 17.07% 30.85% -1.05% -
  Horiz. % 114.74% 133.16% 140.53% 151.58% 129.47% 98.95% 100.00%
P/EPS 5.72 5.89 5.45 9.52 8.07 6.76 6.47 -7.88%
  QoQ % -2.89% 8.07% -42.75% 17.97% 19.38% 4.48% -
  Horiz. % 88.41% 91.04% 84.23% 147.14% 124.73% 104.48% 100.00%
EY 17.49 16.97 18.34 10.51 12.38 14.80 15.46 8.56%
  QoQ % 3.06% -7.47% 74.50% -15.11% -16.35% -4.27% -
  Horiz. % 113.13% 109.77% 118.63% 67.98% 80.08% 95.73% 100.00%
DY 12.33 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. % 100.00% - - - - - -
P/NAPS 1.27 1.43 1.41 1.53 1.27 0.80 0.84 31.70%
  QoQ % -11.19% 1.42% -7.84% 20.47% 58.75% -4.76% -
  Horiz. % 151.19% 170.24% 167.86% 182.14% 151.19% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 -
Price 2.2900 2.0400 2.0800 1.9700 1.9500 1.4700 1.2600 -
P/RPS 2.50 2.35 2.73 2.74 2.94 2.13 1.80 24.46%
  QoQ % 6.38% -13.92% -0.36% -6.80% 38.03% 18.33% -
  Horiz. % 138.89% 130.56% 151.67% 152.22% 163.33% 118.33% 100.00%
P/EPS 6.55 5.49 5.59 9.06 9.66 7.64 6.13 4.51%
  QoQ % 19.31% -1.79% -38.30% -6.21% 26.44% 24.63% -
  Horiz. % 106.85% 89.56% 91.19% 147.80% 157.59% 124.63% 100.00%
EY 15.27 18.22 17.90 11.04 10.35 13.09 16.32 -4.33%
  QoQ % -16.19% 1.79% 62.14% 6.67% -20.93% -19.79% -
  Horiz. % 93.57% 111.64% 109.68% 67.65% 63.42% 80.21% 100.00%
DY 10.77 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. % 100.00% - - - - - -
P/NAPS 1.46 1.33 1.44 1.46 1.52 0.91 0.80 49.29%
  QoQ % 9.77% -7.64% -1.37% -3.95% 67.03% 13.75% -
  Horiz. % 182.50% 166.25% 180.00% 182.50% 190.00% 113.75% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers