Highlights

[KRETAM] QoQ Quarter Result on 2010-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     46.30%    YoY -     176.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 59,426 46,507 56,347 34,525 31,792 32,514 37,807 35.30%
  QoQ % 27.78% -17.46% 63.21% 8.60% -2.22% -14.00% -
  Horiz. % 157.18% 123.01% 149.04% 91.32% 84.09% 86.00% 100.00%
PBT 30,759 27,078 22,194 16,171 11,537 12,833 11,978 87.85%
  QoQ % 13.59% 22.01% 37.25% 40.17% -10.10% 7.14% -
  Horiz. % 256.80% 226.06% 185.29% 135.01% 96.32% 107.14% 100.00%
Tax -7,816 -4,137 -6,448 -3,913 -3,137 -3,181 -3,401 74.41%
  QoQ % -88.93% 35.84% -64.78% -24.74% 1.38% 6.47% -
  Horiz. % 229.81% 121.64% 189.59% 115.05% 92.24% 93.53% 100.00%
NP 22,943 22,941 15,746 12,258 8,400 9,652 8,577 93.05%
  QoQ % 0.01% 45.69% 28.45% 45.93% -12.97% 12.53% -
  Horiz. % 267.49% 267.47% 183.58% 142.92% 97.94% 112.53% 100.00%
NP to SH 22,675 22,762 15,647 12,193 8,334 9,561 8,481 92.98%
  QoQ % -0.38% 45.47% 28.33% 46.30% -12.83% 12.73% -
  Horiz. % 267.36% 268.39% 184.49% 143.77% 98.27% 112.73% 100.00%
Tax Rate 25.41 % 15.28 % 29.05 % 24.20 % 27.19 % 24.79 % 28.39 % -7.15%
  QoQ % 66.30% -47.40% 20.04% -11.00% 9.68% -12.68% -
  Horiz. % 89.50% 53.82% 102.32% 85.24% 95.77% 87.32% 100.00%
Total Cost 36,483 23,566 40,601 22,267 23,392 22,862 29,230 15.97%
  QoQ % 54.81% -41.96% 82.34% -4.81% 2.32% -21.79% -
  Horiz. % 124.81% 80.62% 138.90% 76.18% 80.03% 78.21% 100.00%
Net Worth 374,214 352,065 330,099 285,843 301,363 293,898 186,190 59.46%
  QoQ % 6.29% 6.65% 15.48% -5.15% 2.54% 57.85% -
  Horiz. % 200.98% 189.09% 177.29% 153.52% 161.86% 157.85% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 374,214 352,065 330,099 285,843 301,363 293,898 186,190 59.46%
  QoQ % 6.29% 6.65% 15.48% -5.15% 2.54% 57.85% -
  Horiz. % 200.98% 189.09% 177.29% 153.52% 161.86% 157.85% 100.00%
NOSH 244,584 244,489 244,518 223,315 186,026 186,011 186,190 20.00%
  QoQ % 0.04% -0.01% 9.49% 20.04% 0.01% -0.10% -
  Horiz. % 131.36% 131.31% 131.33% 119.94% 99.91% 99.90% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 38.61 % 49.33 % 27.94 % 35.50 % 26.42 % 29.69 % 22.69 % 42.67%
  QoQ % -21.73% 76.56% -21.30% 34.37% -11.01% 30.85% -
  Horiz. % 170.16% 217.41% 123.14% 156.46% 116.44% 130.85% 100.00%
ROE 6.06 % 6.47 % 4.74 % 4.27 % 2.77 % 3.25 % 4.56 % 20.94%
  QoQ % -6.34% 36.50% 11.01% 54.15% -14.77% -28.73% -
  Horiz. % 132.89% 141.89% 103.95% 93.64% 60.75% 71.27% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.30 19.02 23.04 15.46 17.09 17.48 20.31 12.74%
  QoQ % 27.76% -17.45% 49.03% -9.54% -2.23% -13.93% -
  Horiz. % 119.65% 93.65% 113.44% 76.12% 84.15% 86.07% 100.00%
EPS 9.28 9.31 6.40 5.46 4.48 5.14 4.56 60.80%
  QoQ % -0.32% 45.47% 17.22% 21.88% -12.84% 12.72% -
  Horiz. % 203.51% 204.17% 140.35% 119.74% 98.25% 112.72% 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 1.5300 1.4400 1.3500 1.2800 1.6200 1.5800 1.0000 32.88%
  QoQ % 6.25% 6.67% 5.47% -20.99% 2.53% 58.00% -
  Horiz. % 153.00% 144.00% 135.00% 128.00% 162.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.55 2.00 2.42 1.48 1.37 1.40 1.62 35.43%
  QoQ % 27.50% -17.36% 63.51% 8.03% -2.14% -13.58% -
  Horiz. % 157.41% 123.46% 149.38% 91.36% 84.57% 86.42% 100.00%
EPS 0.97 0.98 0.67 0.52 0.36 0.41 0.36 93.98%
  QoQ % -1.02% 46.27% 28.85% 44.44% -12.20% 13.89% -
  Horiz. % 269.44% 272.22% 186.11% 144.44% 100.00% 113.89% 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 0.1608 0.1513 0.1418 0.1228 0.1295 0.1263 0.0800 59.47%
  QoQ % 6.28% 6.70% 15.47% -5.17% 2.53% 57.88% -
  Horiz. % 201.00% 189.12% 177.25% 153.50% 161.88% 157.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.1900 2.0300 2.0700 1.6300 1.3000 1.3300 1.1600 -
P/RPS 9.01 10.67 8.98 10.54 7.61 7.61 5.71 35.65%
  QoQ % -15.56% 18.82% -14.80% 38.50% 0.00% 33.27% -
  Horiz. % 157.79% 186.87% 157.27% 184.59% 133.27% 133.27% 100.00%
P/EPS 23.62 21.80 32.35 29.85 29.02 25.88 25.47 -4.92%
  QoQ % 8.35% -32.61% 8.38% 2.86% 12.13% 1.61% -
  Horiz. % 92.74% 85.59% 127.01% 117.20% 113.94% 101.61% 100.00%
EY 4.23 4.59 3.09 3.35 3.45 3.86 3.93 5.04%
  QoQ % -7.84% 48.54% -7.76% -2.90% -10.62% -1.78% -
  Horiz. % 107.63% 116.79% 78.63% 85.24% 87.79% 98.22% 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 1.43 1.41 1.53 1.27 0.80 0.84 1.16 15.01%
  QoQ % 1.42% -7.84% 20.47% 58.75% -4.76% -27.59% -
  Horiz. % 123.28% 121.55% 131.90% 109.48% 68.97% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 -
Price 2.0400 2.0800 1.9700 1.9500 1.4700 1.2600 1.1900 -
P/RPS 8.40 10.93 8.55 12.61 8.60 7.21 5.86 27.22%
  QoQ % -23.15% 27.84% -32.20% 46.63% 19.28% 23.04% -
  Horiz. % 143.34% 186.52% 145.90% 215.19% 146.76% 123.04% 100.00%
P/EPS 22.00 22.34 30.79 35.71 32.81 24.51 26.13 -10.86%
  QoQ % -1.52% -27.44% -13.78% 8.84% 33.86% -6.20% -
  Horiz. % 84.19% 85.50% 117.83% 136.66% 125.56% 93.80% 100.00%
EY 4.54 4.48 3.25 2.80 3.05 4.08 3.83 12.04%
  QoQ % 1.34% 37.85% 16.07% -8.20% -25.25% 6.53% -
  Horiz. % 118.54% 116.97% 84.86% 73.11% 79.63% 106.53% 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 1.33 1.44 1.46 1.52 0.91 0.80 1.19 7.72%
  QoQ % -7.64% -1.37% -3.95% 67.03% 13.75% -32.77% -
  Horiz. % 111.76% 121.01% 122.69% 127.73% 76.47% 67.23% 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
 
 

532  193  596  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.18+0.01 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.27+0.01 
 TRIVE 0.010.00 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS