Highlights

[KRETAM] QoQ Cumulative 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 -     87.19%    YoY -     43.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 46,507 151,196 98,831 64,306 32,514 120,153 82,346 -31.70%
  QoQ % -69.24% 52.98% 53.69% 97.78% -72.94% 45.91% -
  Horiz. % 56.48% 183.61% 120.02% 78.09% 39.48% 145.91% 100.00%
PBT 27,078 62,820 40,543 24,372 12,833 35,105 23,127 11.10%
  QoQ % -56.90% 54.95% 66.35% 89.92% -63.44% 51.79% -
  Horiz. % 117.08% 271.63% 175.31% 105.38% 55.49% 151.79% 100.00%
Tax -4,137 -16,761 -10,230 -6,317 -3,181 -9,545 -6,144 -23.20%
  QoQ % 75.32% -63.84% -61.94% -98.59% 66.67% -55.35% -
  Horiz. % 67.33% 272.80% 166.50% 102.82% 51.77% 155.35% 100.00%
NP 22,941 46,059 30,313 18,055 9,652 25,560 16,983 22.22%
  QoQ % -50.19% 51.94% 67.89% 87.06% -62.24% 50.50% -
  Horiz. % 135.08% 271.21% 178.49% 106.31% 56.83% 150.50% 100.00%
NP to SH 22,762 45,738 30,091 17,897 9,561 25,341 16,860 22.17%
  QoQ % -50.23% 52.00% 68.13% 87.19% -62.27% 50.30% -
  Horiz. % 135.01% 271.28% 178.48% 106.15% 56.71% 150.30% 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 23,566 105,137 68,518 46,251 22,862 94,593 65,363 -49.37%
  QoQ % -77.59% 53.44% 48.14% 102.31% -75.83% 44.72% -
  Horiz. % 36.05% 160.85% 104.83% 70.76% 34.98% 144.72% 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 6.47 % 16.11 % 11.83 % 5.94 % 3.25 % 9.02 % 6.21 % 2.77%
  QoQ % -59.84% 36.18% 99.16% 82.77% -63.97% 45.25% -
  Horiz. % 104.19% 259.42% 190.50% 95.65% 52.33% 145.25% 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 19.02 71.90 49.73 34.57 17.48 64.55 44.25 -43.07%
  QoQ % -73.55% 44.58% 43.85% 97.77% -72.92% 45.88% -
  Horiz. % 42.98% 162.49% 112.38% 78.12% 39.50% 145.88% 100.00%
EPS 9.31 21.76 15.14 9.62 5.14 13.61 9.06 1.83%
  QoQ % -57.22% 43.73% 57.38% 87.16% -62.23% 50.22% -
  Horiz. % 102.76% 240.18% 167.11% 106.18% 56.73% 150.22% 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 2.01 6.53 4.27 2.78 1.40 5.19 3.56 -31.71%
  QoQ % -69.22% 52.93% 53.60% 98.57% -73.03% 45.79% -
  Horiz. % 56.46% 183.43% 119.94% 78.09% 39.33% 145.79% 100.00%
EPS 0.98 1.97 1.30 0.77 0.41 1.09 0.73 21.72%
  QoQ % -50.25% 51.54% 68.83% 87.80% -62.39% 49.32% -
  Horiz. % 134.25% 269.86% 178.08% 105.48% 56.16% 149.32% 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 10.67 2.88 3.28 3.76 7.61 1.80 2.49 164.06%
  QoQ % 270.49% -12.20% -12.77% -50.59% 322.78% -27.71% -
  Horiz. % 428.51% 115.66% 131.73% 151.00% 305.62% 72.29% 100.00%
P/EPS 21.80 9.52 10.77 13.51 25.88 8.52 12.14 47.79%
  QoQ % 128.99% -11.61% -20.28% -47.80% 203.76% -29.82% -
  Horiz. % 179.57% 78.42% 88.71% 111.29% 213.18% 70.18% 100.00%
EY 4.59 10.51 9.29 7.40 3.86 11.74 8.24 -32.32%
  QoQ % -56.33% 13.13% 25.54% 91.71% -67.12% 42.48% -
  Horiz. % 55.70% 127.55% 112.74% 89.81% 46.84% 142.48% 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 10.93 2.74 3.92 4.25 7.21 1.84 2.58 162.05%
  QoQ % 298.91% -30.10% -7.76% -41.05% 291.85% -28.68% -
  Horiz. % 423.64% 106.20% 151.94% 164.73% 279.46% 71.32% 100.00%
P/EPS 22.34 9.06 12.88 15.28 24.51 8.74 12.58 46.70%
  QoQ % 146.58% -29.66% -15.71% -37.66% 180.43% -30.52% -
  Horiz. % 177.58% 72.02% 102.38% 121.46% 194.83% 69.48% 100.00%
EY 4.48 11.04 7.76 6.54 4.08 11.44 7.95 -31.80%
  QoQ % -59.42% 42.27% 18.65% 60.29% -64.34% 43.90% -
  Horiz. % 56.35% 138.87% 97.61% 82.26% 51.32% 143.90% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers