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 - 2,316,086
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.57 2.01 2.43 1.49 1.37 1.40 1.63 35.58%
  QoQ % 27.86% -17.28% 63.09% 8.76% -2.14% -14.11% -
  Horiz. % 157.67% 123.31% 149.08% 91.41% 84.05% 85.89% 100.00%
EPS 0.98 0.98 0.68 0.53 0.36 0.41 0.37 91.77%
  QoQ % 0.00% 44.12% 28.30% 47.22% -12.20% 10.81% -
  Horiz. % 264.86% 264.86% 183.78% 143.24% 97.30% 110.81% 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 0.1616 0.1520 0.1425 0.1234 0.1301 0.1269 0.0804 59.47%
  QoQ % 6.32% 6.67% 15.48% -5.15% 2.52% 57.84% -
  Horiz. % 201.00% 189.05% 177.24% 153.48% 161.82% 157.84% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers