Highlights

[KRETAM] QoQ 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 -     -12.83%    YoY -     -18.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 56,347 34,525 31,792 32,514 37,807 28,804 37.67%
  QoQ % -17.46% 63.21% 8.60% -2.22% -14.00% 31.26% -
  Horiz. % 161.46% 195.62% 119.86% 110.37% 112.88% 131.26% 100.00%
PBT 27,078 22,194 16,171 11,537 12,833 11,978 6,020 172.74%
  QoQ % 22.01% 37.25% 40.17% -10.10% 7.14% 98.97% -
  Horiz. % 449.80% 368.67% 268.62% 191.64% 213.17% 198.97% 100.00%
Tax -4,137 -6,448 -3,913 -3,137 -3,181 -3,401 -1,557 91.95%
  QoQ % 35.84% -64.78% -24.74% 1.38% 6.47% -118.43% -
  Horiz. % 265.70% 414.13% 251.32% 201.48% 204.30% 218.43% 100.00%
NP 22,941 15,746 12,258 8,400 9,652 8,577 4,463 198.14%
  QoQ % 45.69% 28.45% 45.93% -12.97% 12.53% 92.18% -
  Horiz. % 514.03% 352.81% 274.66% 188.21% 216.27% 192.18% 100.00%
NP to SH 22,762 15,647 12,193 8,334 9,561 8,481 4,412 198.87%
  QoQ % 45.47% 28.33% 46.30% -12.83% 12.73% 92.23% -
  Horiz. % 515.91% 354.65% 276.36% 188.89% 216.70% 192.23% 100.00%
Tax Rate 15.28 % 29.05 % 24.20 % 27.19 % 24.79 % 28.39 % 25.86 % -29.61%
  QoQ % -47.40% 20.04% -11.00% 9.68% -12.68% 9.78% -
  Horiz. % 59.09% 112.34% 93.58% 105.14% 95.86% 109.78% 100.00%
Total Cost 23,566 40,601 22,267 23,392 22,862 29,230 24,341 -2.14%
  QoQ % -41.96% 82.34% -4.81% 2.32% -21.79% 20.09% -
  Horiz. % 96.82% 166.80% 91.48% 96.10% 93.92% 120.09% 100.00%
Net Worth 352,065 330,099 285,843 301,363 293,898 186,190 271,794 18.85%
  QoQ % 6.65% 15.48% -5.15% 2.54% 57.85% -31.50% -
  Horiz. % 129.53% 121.45% 105.17% 110.88% 108.13% 68.50% 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 352,065 330,099 285,843 301,363 293,898 186,190 271,794 18.85%
  QoQ % 6.65% 15.48% -5.15% 2.54% 57.85% -31.50% -
  Horiz. % 129.53% 121.45% 105.17% 110.88% 108.13% 68.50% 100.00%
NOSH 244,489 244,518 223,315 186,026 186,011 186,190 186,160 19.95%
  QoQ % -0.01% 9.49% 20.04% 0.01% -0.10% 0.02% -
  Horiz. % 131.33% 131.35% 119.96% 99.93% 99.92% 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 % 27.94 % 35.50 % 26.42 % 29.69 % 22.69 % 15.49 % 116.61%
  QoQ % 76.56% -21.30% 34.37% -11.01% 30.85% 46.48% -
  Horiz. % 318.46% 180.37% 229.18% 170.56% 191.67% 146.48% 100.00%
ROE 6.47 % 4.74 % 4.27 % 2.77 % 3.25 % 4.56 % 1.62 % 151.94%
  QoQ % 36.50% 11.01% 54.15% -14.77% -28.73% 181.48% -
  Horiz. % 399.38% 292.59% 263.58% 170.99% 200.62% 281.48% 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 23.04 15.46 17.09 17.48 20.31 15.47 14.78%
  QoQ % -17.45% 49.03% -9.54% -2.23% -13.93% 31.29% -
  Horiz. % 122.95% 148.93% 99.94% 110.47% 112.99% 131.29% 100.00%
EPS 9.31 6.40 5.46 4.48 5.14 4.56 2.37 149.17%
  QoQ % 45.47% 17.22% 21.88% -12.84% 12.72% 92.41% -
  Horiz. % 392.83% 270.04% 230.38% 189.03% 216.88% 192.41% 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 1.0000 1.4600 -0.92%
  QoQ % 6.67% 5.47% -20.99% 2.53% 58.00% -31.51% -
  Horiz. % 98.63% 92.47% 87.67% 110.96% 108.22% 68.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.00 2.42 1.48 1.37 1.40 1.62 1.24 37.57%
  QoQ % -17.36% 63.51% 8.03% -2.14% -13.58% 30.65% -
  Horiz. % 161.29% 195.16% 119.35% 110.48% 112.90% 130.65% 100.00%
EPS 0.98 0.67 0.52 0.36 0.41 0.36 0.19 198.82%
  QoQ % 46.27% 28.85% 44.44% -12.20% 13.89% 89.47% -
  Horiz. % 515.79% 352.63% 273.68% 189.47% 215.79% 189.47% 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 0.1513 0.1418 0.1228 0.1295 0.1263 0.0800 0.1168 18.85%
  QoQ % 6.70% 15.47% -5.17% 2.53% 57.88% -31.51% -
  Horiz. % 129.54% 121.40% 105.14% 110.87% 108.13% 68.49% 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 8.98 10.54 7.61 7.61 5.71 7.11 31.11%
  QoQ % 18.82% -14.80% 38.50% 0.00% 33.27% -19.69% -
  Horiz. % 150.07% 126.30% 148.24% 107.03% 107.03% 80.31% 100.00%
P/EPS 21.80 32.35 29.85 29.02 25.88 25.47 46.41 -39.60%
  QoQ % -32.61% 8.38% 2.86% 12.13% 1.61% -45.12% -
  Horiz. % 46.97% 69.70% 64.32% 62.53% 55.76% 54.88% 100.00%
EY 4.59 3.09 3.35 3.45 3.86 3.93 2.15 65.88%
  QoQ % 48.54% -7.76% -2.90% -10.62% -1.78% 82.79% -
  Horiz. % 213.49% 143.72% 155.81% 160.47% 179.53% 182.79% 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 1.16 0.75 52.38%
  QoQ % -7.84% 20.47% 58.75% -4.76% -27.59% 54.67% -
  Horiz. % 188.00% 204.00% 169.33% 106.67% 112.00% 154.67% 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 8.55 12.61 8.60 7.21 5.86 7.37 30.08%
  QoQ % 27.84% -32.20% 46.63% 19.28% 23.04% -20.49% -
  Horiz. % 148.30% 116.01% 171.10% 116.69% 97.83% 79.51% 100.00%
P/EPS 22.34 30.79 35.71 32.81 24.51 26.13 48.10 -40.05%
  QoQ % -27.44% -13.78% 8.84% 33.86% -6.20% -45.68% -
  Horiz. % 46.44% 64.01% 74.24% 68.21% 50.96% 54.32% 100.00%
EY 4.48 3.25 2.80 3.05 4.08 3.83 2.08 66.86%
  QoQ % 37.85% 16.07% -8.20% -25.25% 6.53% 84.13% -
  Horiz. % 215.38% 156.25% 134.62% 146.63% 196.15% 184.13% 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 1.19 0.78 50.55%
  QoQ % -1.37% -3.95% 67.03% 13.75% -32.77% 52.56% -
  Horiz. % 184.62% 187.18% 194.87% 116.67% 102.56% 152.56% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers