Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     99.62%    YoY -     153.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 70,078 244,374 168,307 105,933 46,507 151,196 98,831 -20.47%
  QoQ % -71.32% 45.20% 58.88% 127.78% -69.24% 52.98% -
  Horiz. % 70.91% 247.26% 170.30% 107.19% 47.06% 152.98% 100.00%
PBT 15,696 99,845 83,461 57,837 27,078 62,820 40,543 -46.85%
  QoQ % -84.28% 19.63% 44.30% 113.59% -56.90% 54.95% -
  Horiz. % 38.71% 246.27% 205.86% 142.66% 66.79% 154.95% 100.00%
Tax -4,628 -25,027 -18,624 -11,953 -4,137 -16,761 -10,230 -41.04%
  QoQ % 81.51% -34.38% -55.81% -188.93% 75.32% -63.84% -
  Horiz. % 45.24% 244.64% 182.05% 116.84% 40.44% 163.84% 100.00%
NP 11,068 74,818 64,837 45,884 22,941 46,059 30,313 -48.88%
  QoQ % -85.21% 15.39% 41.31% 100.01% -50.19% 51.94% -
  Horiz. % 36.51% 246.82% 213.89% 151.37% 75.68% 151.94% 100.00%
NP to SH 11,038 73,997 64,138 45,437 22,762 45,738 30,091 -48.73%
  QoQ % -85.08% 15.37% 41.16% 99.62% -50.23% 52.00% -
  Horiz. % 36.68% 245.91% 213.15% 151.00% 75.64% 152.00% 100.00%
Tax Rate 29.49 % 25.07 % 22.31 % 20.67 % 15.28 % 26.68 % 25.23 % 10.95%
  QoQ % 17.63% 12.37% 7.93% 35.27% -42.73% 5.75% -
  Horiz. % 116.88% 99.37% 88.43% 81.93% 60.56% 105.75% 100.00%
Total Cost 59,010 169,556 103,470 60,049 23,566 105,137 68,518 -9.47%
  QoQ % -65.20% 63.87% 72.31% 154.81% -77.59% 53.44% -
  Horiz. % 86.12% 247.46% 151.01% 87.64% 34.39% 153.44% 100.00%
Net Worth 869,882 584,173 383,898 374,158 352,065 283,880 254,402 126.80%
  QoQ % 48.91% 52.17% 2.60% 6.28% 24.02% 11.59% -
  Horiz. % 341.93% 229.63% 150.90% 147.07% 138.39% 111.59% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 46,184 45,236 - - - - -
  QoQ % 0.00% 2.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.10% 100.00% - - - -
Div Payout % - % 62.41 % 70.53 % - % - % - % - % -
  QoQ % 0.00% -11.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.49% 100.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 869,882 584,173 383,898 374,158 352,065 283,880 254,402 126.80%
  QoQ % 48.91% 52.17% 2.60% 6.28% 24.02% 11.59% -
  Horiz. % 341.93% 229.63% 150.90% 147.07% 138.39% 111.59% 100.00%
NOSH 365,496 249,646 244,521 244,547 244,489 210,281 198,751 50.04%
  QoQ % 46.41% 2.10% -0.01% 0.02% 16.27% 5.80% -
  Horiz. % 183.90% 125.61% 123.03% 123.04% 123.01% 105.80% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.79 % 30.62 % 38.52 % 43.31 % 49.33 % 30.46 % 30.67 % -35.74%
  QoQ % -48.43% -20.51% -11.06% -12.20% 61.95% -0.68% -
  Horiz. % 51.48% 99.84% 125.60% 141.21% 160.84% 99.32% 100.00%
ROE 1.27 % 12.67 % 16.71 % 12.14 % 6.47 % 16.11 % 11.83 % -77.38%
  QoQ % -89.98% -24.18% 37.64% 87.64% -59.84% 36.18% -
  Horiz. % 10.74% 107.10% 141.25% 102.62% 54.69% 136.18% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.17 97.89 68.83 43.32 19.02 71.90 49.73 -47.00%
  QoQ % -80.42% 42.22% 58.89% 127.76% -73.55% 44.58% -
  Horiz. % 38.55% 196.84% 138.41% 87.11% 38.25% 144.58% 100.00%
EPS 3.02 29.64 26.24 18.58 9.31 21.76 15.14 -65.83%
  QoQ % -89.81% 12.96% 41.23% 99.57% -57.22% 43.73% -
  Horiz. % 19.95% 195.77% 173.32% 122.72% 61.49% 143.73% 100.00%
DPS 0.00 18.50 18.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 2.3800 2.3400 1.5700 1.5300 1.4400 1.3500 1.2800 51.15%
  QoQ % 1.71% 49.04% 2.61% 6.25% 6.67% 5.47% -
  Horiz. % 185.94% 182.81% 122.66% 119.53% 112.50% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.03 10.55 7.27 4.57 2.01 6.53 4.27 -20.43%
  QoQ % -71.28% 45.12% 59.08% 127.36% -69.22% 52.93% -
  Horiz. % 70.96% 247.07% 170.26% 107.03% 47.07% 152.93% 100.00%
EPS 0.48 3.19 2.77 1.96 0.98 1.97 1.30 -48.50%
  QoQ % -84.95% 15.16% 41.33% 100.00% -50.25% 51.54% -
  Horiz. % 36.92% 245.38% 213.08% 150.77% 75.38% 151.54% 100.00%
DPS 0.00 1.99 1.95 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 2.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.05% 100.00% - - - -
NAPS 0.3756 0.2522 0.1658 0.1615 0.1520 0.1226 0.1098 126.86%
  QoQ % 48.93% 52.11% 2.66% 6.25% 23.98% 11.66% -
  Horiz. % 342.08% 229.69% 151.00% 147.09% 138.43% 111.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.3300 2.3500 2.0000 2.1900 2.0300 2.0700 1.6300 -
P/RPS 12.15 2.40 2.91 5.06 10.67 2.88 3.28 139.22%
  QoQ % 406.25% -17.53% -42.49% -52.58% 270.49% -12.20% -
  Horiz. % 370.43% 73.17% 88.72% 154.27% 325.30% 87.80% 100.00%
P/EPS 77.15 7.93 7.62 11.79 21.80 9.52 10.77 271.16%
  QoQ % 872.89% 4.07% -35.37% -45.92% 128.99% -11.61% -
  Horiz. % 716.34% 73.63% 70.75% 109.47% 202.41% 88.39% 100.00%
EY 1.30 12.61 13.12 8.48 4.59 10.51 9.29 -73.01%
  QoQ % -89.69% -3.89% 54.72% 84.75% -56.33% 13.13% -
  Horiz. % 13.99% 135.74% 141.23% 91.28% 49.41% 113.13% 100.00%
DY 0.00 7.87 9.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -14.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.08% 100.00% - - - -
P/NAPS 0.98 1.00 1.27 1.43 1.41 1.53 1.27 -15.86%
  QoQ % -2.00% -21.26% -11.19% 1.42% -7.84% 20.47% -
  Horiz. % 77.17% 78.74% 100.00% 112.60% 111.02% 120.47% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 -
Price 2.1700 2.4000 2.2900 2.0400 2.0800 1.9700 1.9500 -
P/RPS 11.32 2.45 3.33 4.71 10.93 2.74 3.92 102.66%
  QoQ % 362.04% -26.43% -29.30% -56.91% 298.91% -30.10% -
  Horiz. % 288.78% 62.50% 84.95% 120.15% 278.83% 69.90% 100.00%
P/EPS 71.85 8.10 8.73 10.98 22.34 9.06 12.88 214.21%
  QoQ % 787.04% -7.22% -20.49% -50.85% 146.58% -29.66% -
  Horiz. % 557.84% 62.89% 67.78% 85.25% 173.45% 70.34% 100.00%
EY 1.39 12.35 11.45 9.11 4.48 11.04 7.76 -68.19%
  QoQ % -88.74% 7.86% 25.69% 103.35% -59.42% 42.27% -
  Horiz. % 17.91% 159.15% 147.55% 117.40% 57.73% 142.27% 100.00%
DY 0.00 7.71 8.08 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -4.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.42% 100.00% - - - -
P/NAPS 0.91 1.03 1.46 1.33 1.44 1.46 1.52 -28.94%
  QoQ % -11.65% -29.45% 9.77% -7.64% -1.37% -3.95% -
  Horiz. % 59.87% 67.76% 96.05% 87.50% 94.74% 96.05% 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