Highlights

[KRETAM] QoQ Cumulative 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 -     52.00%    YoY -     80.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 168,307 105,933 46,507 151,196 98,831 64,306 32,514 198.94%
  QoQ % 58.88% 127.78% -69.24% 52.98% 53.69% 97.78% -
  Horiz. % 517.64% 325.81% 143.04% 465.02% 303.96% 197.78% 100.00%
PBT 83,461 57,837 27,078 62,820 40,543 24,372 12,833 248.02%
  QoQ % 44.30% 113.59% -56.90% 54.95% 66.35% 89.92% -
  Horiz. % 650.36% 450.69% 211.00% 489.52% 315.93% 189.92% 100.00%
Tax -18,624 -11,953 -4,137 -16,761 -10,230 -6,317 -3,181 224.49%
  QoQ % -55.81% -188.93% 75.32% -63.84% -61.94% -98.59% -
  Horiz. % 585.48% 375.76% 130.05% 526.91% 321.60% 198.59% 100.00%
NP 64,837 45,884 22,941 46,059 30,313 18,055 9,652 255.60%
  QoQ % 41.31% 100.01% -50.19% 51.94% 67.89% 87.06% -
  Horiz. % 671.75% 475.38% 237.68% 477.20% 314.06% 187.06% 100.00%
NP to SH 64,138 45,437 22,762 45,738 30,091 17,897 9,561 255.28%
  QoQ % 41.16% 99.62% -50.23% 52.00% 68.13% 87.19% -
  Horiz. % 670.83% 475.23% 238.07% 478.38% 314.73% 187.19% 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 103,470 60,049 23,566 105,137 68,518 46,251 22,862 173.36%
  QoQ % 72.31% 154.81% -77.59% 53.44% 48.14% 102.31% -
  Horiz. % 452.59% 262.66% 103.08% 459.88% 299.70% 202.31% 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 45,236 - - - - - - -
  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 16.71 % 12.14 % 6.47 % 16.11 % 11.83 % 5.94 % 3.25 % 197.60%
  QoQ % 37.64% 87.64% -59.84% 36.18% 99.16% 82.77% -
  Horiz. % 514.15% 373.54% 199.08% 495.69% 364.00% 182.77% 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 68.83 43.32 19.02 71.90 49.73 34.57 17.48 149.15%
  QoQ % 58.89% 127.76% -73.55% 44.58% 43.85% 97.77% -
  Horiz. % 393.76% 247.83% 108.81% 411.33% 284.50% 197.77% 100.00%
EPS 26.24 18.58 9.31 21.76 15.14 9.62 5.14 196.19%
  QoQ % 41.23% 99.57% -57.22% 43.73% 57.38% 87.16% -
  Horiz. % 510.51% 361.48% 181.13% 423.35% 294.55% 187.16% 100.00%
DPS 18.50 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 7.23 4.55 2.00 6.50 4.25 2.76 1.40 198.47%
  QoQ % 58.90% 127.50% -69.23% 52.94% 53.99% 97.14% -
  Horiz. % 516.43% 325.00% 142.86% 464.29% 303.57% 197.14% 100.00%
EPS 2.76 1.95 0.98 1.97 1.29 0.77 0.41 256.11%
  QoQ % 41.54% 98.98% -50.25% 52.71% 67.53% 87.80% -
  Horiz. % 673.17% 475.61% 239.02% 480.49% 314.63% 187.80% 100.00%
DPS 1.94 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 2.91 5.06 10.67 2.88 3.28 3.76 7.61 -47.29%
  QoQ % -42.49% -52.58% 270.49% -12.20% -12.77% -50.59% -
  Horiz. % 38.24% 66.49% 140.21% 37.84% 43.10% 49.41% 100.00%
P/EPS 7.62 11.79 21.80 9.52 10.77 13.51 25.88 -55.71%
  QoQ % -35.37% -45.92% 128.99% -11.61% -20.28% -47.80% -
  Horiz. % 29.44% 45.56% 84.23% 36.79% 41.62% 52.20% 100.00%
EY 13.12 8.48 4.59 10.51 9.29 7.40 3.86 125.90%
  QoQ % 54.72% 84.75% -56.33% 13.13% 25.54% 91.71% -
  Horiz. % 339.90% 219.69% 118.91% 272.28% 240.67% 191.71% 100.00%
DY 9.25 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 3.33 4.71 10.93 2.74 3.92 4.25 7.21 -40.22%
  QoQ % -29.30% -56.91% 298.91% -30.10% -7.76% -41.05% -
  Horiz. % 46.19% 65.33% 151.60% 38.00% 54.37% 58.95% 100.00%
P/EPS 8.73 10.98 22.34 9.06 12.88 15.28 24.51 -49.72%
  QoQ % -20.49% -50.85% 146.58% -29.66% -15.71% -37.66% -
  Horiz. % 35.62% 44.80% 91.15% 36.96% 52.55% 62.34% 100.00%
EY 11.45 9.11 4.48 11.04 7.76 6.54 4.08 98.83%
  QoQ % 25.69% 103.35% -59.42% 42.27% 18.65% 60.29% -
  Horiz. % 280.64% 223.28% 109.80% 270.59% 190.20% 160.29% 100.00%
DY 8.08 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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