Highlights

[KRETAM] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     50.92%    YoY -     340.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 151,196 131,774 128,612 130,056 120,153 109,794 107,082 25.78%
  QoQ % 14.74% 2.46% -1.11% 8.24% 9.43% 2.53% -
  Horiz. % 141.20% 123.06% 120.11% 121.45% 112.21% 102.53% 100.00%
PBT 62,820 54,057 48,744 51,332 35,105 30,836 34,210 49.79%
  QoQ % 16.21% 10.90% -5.04% 46.22% 13.84% -9.86% -
  Horiz. % 183.63% 158.02% 142.48% 150.05% 102.62% 90.14% 100.00%
Tax -16,761 -13,640 -12,634 -12,724 -9,545 -8,192 -9,172 49.31%
  QoQ % -22.88% -7.96% 0.71% -33.31% -16.52% 10.68% -
  Horiz. % 182.74% 148.71% 137.75% 138.73% 104.07% 89.32% 100.00%
NP 46,059 40,417 36,110 38,608 25,560 22,644 25,038 49.97%
  QoQ % 13.96% 11.93% -6.47% 51.05% 12.88% -9.56% -
  Horiz. % 183.96% 161.42% 144.22% 154.20% 102.08% 90.44% 100.00%
NP to SH 45,738 40,121 35,794 38,244 25,341 22,480 24,894 49.84%
  QoQ % 14.00% 12.09% -6.41% 50.92% 12.73% -9.70% -
  Horiz. % 183.73% 161.17% 143.79% 153.63% 101.80% 90.30% 100.00%
Tax Rate 26.68 % 25.23 % 25.92 % 24.79 % 27.19 % 26.57 % 26.81 % -0.32%
  QoQ % 5.75% -2.66% 4.56% -8.83% 2.33% -0.90% -
  Horiz. % 99.52% 94.11% 96.68% 92.47% 101.42% 99.10% 100.00%
Total Cost 105,137 91,357 92,502 91,448 94,593 87,150 82,044 17.93%
  QoQ % 15.08% -1.24% 1.15% -3.32% 8.54% 6.22% -
  Horiz. % 128.15% 111.35% 112.75% 111.46% 115.30% 106.22% 100.00%
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
  QoQ % 11.59% -15.59% 2.55% 4.57% 3.44% 1.41% -
  Horiz. % 105.96% 94.96% 112.49% 109.70% 104.90% 101.41% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
  QoQ % 11.59% -15.59% 2.55% 4.57% 3.44% 1.41% -
  Horiz. % 105.96% 94.96% 112.49% 109.70% 104.90% 101.41% 100.00%
NOSH 210,281 198,751 186,039 186,011 186,127 186,092 186,053 8.48%
  QoQ % 5.80% 6.83% 0.01% -0.06% 0.02% 0.02% -
  Horiz. % 113.02% 106.82% 99.99% 99.98% 100.04% 100.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.46 % 30.67 % 28.08 % 29.69 % 21.27 % 20.62 % 23.38 % 19.23%
  QoQ % -0.68% 9.22% -5.42% 39.59% 3.15% -11.80% -
  Horiz. % 130.28% 131.18% 120.10% 126.99% 90.98% 88.20% 100.00%
ROE 16.11 % 15.77 % 11.88 % 13.01 % 9.02 % 8.27 % 9.29 % 44.20%
  QoQ % 2.16% 32.74% -8.69% 44.24% 9.07% -10.98% -
  Horiz. % 173.41% 169.75% 127.88% 140.04% 97.09% 89.02% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.90 66.30 69.13 69.92 64.55 59.00 57.55 15.95%
  QoQ % 8.45% -4.09% -1.13% 8.32% 9.41% 2.52% -
  Horiz. % 124.93% 115.20% 120.12% 121.49% 112.16% 102.52% 100.00%
EPS 21.76 20.19 19.24 20.56 13.61 12.08 13.38 38.17%
  QoQ % 7.78% 4.94% -6.42% 51.07% 12.67% -9.72% -
  Horiz. % 162.63% 150.90% 143.80% 153.66% 101.72% 90.28% 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 1.3500 1.2800 1.6200 1.5800 1.5100 1.4600 1.4400 -4.20%
  QoQ % 5.47% -20.99% 2.53% 4.64% 3.42% 1.39% -
  Horiz. % 93.75% 88.89% 112.50% 109.72% 104.86% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.50 5.66 5.53 5.59 5.16 4.72 4.60 25.84%
  QoQ % 14.84% 2.35% -1.07% 8.33% 9.32% 2.61% -
  Horiz. % 141.30% 123.04% 120.22% 121.52% 112.17% 102.61% 100.00%
EPS 1.97 1.72 1.54 1.64 1.09 0.97 1.07 50.05%
  QoQ % 14.53% 11.69% -6.10% 50.46% 12.37% -9.35% -
  Horiz. % 184.11% 160.75% 143.93% 153.27% 101.87% 90.65% 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 0.1220 0.1093 0.1295 0.1263 0.1207 0.1167 0.1151 3.95%
  QoQ % 11.62% -15.60% 2.53% 4.64% 3.43% 1.39% -
  Horiz. % 105.99% 94.96% 112.51% 109.73% 104.87% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.0700 1.6300 1.3000 1.3300 1.1600 1.1000 1.0900 -
P/RPS 2.88 2.46 1.88 1.90 1.80 1.86 1.89 32.32%
  QoQ % 17.07% 30.85% -1.05% 5.56% -3.23% -1.59% -
  Horiz. % 152.38% 130.16% 99.47% 100.53% 95.24% 98.41% 100.00%
P/EPS 9.52 8.07 6.76 6.47 8.52 9.11 8.15 10.88%
  QoQ % 17.97% 19.38% 4.48% -24.06% -6.48% 11.78% -
  Horiz. % 116.81% 99.02% 82.94% 79.39% 104.54% 111.78% 100.00%
EY 10.51 12.38 14.80 15.46 11.74 10.98 12.28 -9.83%
  QoQ % -15.11% -16.35% -4.27% 31.69% 6.92% -10.59% -
  Horiz. % 85.59% 100.81% 120.52% 125.90% 95.60% 89.41% 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 1.53 1.27 0.80 0.84 0.77 0.75 0.76 59.23%
  QoQ % 20.47% 58.75% -4.76% 9.09% 2.67% -1.32% -
  Horiz. % 201.32% 167.11% 105.26% 110.53% 101.32% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 1.9700 1.9500 1.4700 1.2600 1.1900 1.1400 1.1400 -
P/RPS 2.74 2.94 2.13 1.80 1.84 1.93 1.98 24.11%
  QoQ % -6.80% 38.03% 18.33% -2.17% -4.66% -2.53% -
  Horiz. % 138.38% 148.48% 107.58% 90.91% 92.93% 97.47% 100.00%
P/EPS 9.06 9.66 7.64 6.13 8.74 9.44 8.52 4.17%
  QoQ % -6.21% 26.44% 24.63% -29.86% -7.42% 10.80% -
  Horiz. % 106.34% 113.38% 89.67% 71.95% 102.58% 110.80% 100.00%
EY 11.04 10.35 13.09 16.32 11.44 10.60 11.74 -4.00%
  QoQ % 6.67% -20.93% -19.79% 42.66% 7.92% -9.71% -
  Horiz. % 94.04% 88.16% 111.50% 139.01% 97.44% 90.29% 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 1.46 1.52 0.91 0.80 0.79 0.78 0.79 50.43%
  QoQ % -3.95% 67.03% 13.75% 1.27% 1.28% -1.27% -
  Horiz. % 184.81% 192.41% 115.19% 101.27% 100.00% 98.73% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS