Highlights

[KRETAM] QoQ 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 -     28.33%    YoY -     84.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 62,375 59,426 46,507 56,347 34,525 31,792 32,514 54.33%
  QoQ % 4.96% 27.78% -17.46% 63.21% 8.60% -2.22% -
  Horiz. % 191.84% 182.77% 143.04% 173.30% 106.19% 97.78% 100.00%
PBT 25,626 30,759 27,078 22,194 16,171 11,537 12,833 58.51%
  QoQ % -16.69% 13.59% 22.01% 37.25% 40.17% -10.10% -
  Horiz. % 199.69% 239.69% 211.00% 172.94% 126.01% 89.90% 100.00%
Tax -6,671 -7,816 -4,137 -6,448 -3,913 -3,137 -3,181 63.77%
  QoQ % 14.65% -88.93% 35.84% -64.78% -24.74% 1.38% -
  Horiz. % 209.71% 245.71% 130.05% 202.70% 123.01% 98.62% 100.00%
NP 18,955 22,943 22,941 15,746 12,258 8,400 9,652 56.76%
  QoQ % -17.38% 0.01% 45.69% 28.45% 45.93% -12.97% -
  Horiz. % 196.38% 237.70% 237.68% 163.14% 127.00% 87.03% 100.00%
NP to SH 18,703 22,675 22,762 15,647 12,193 8,334 9,561 56.35%
  QoQ % -17.52% -0.38% 45.47% 28.33% 46.30% -12.83% -
  Horiz. % 195.62% 237.16% 238.07% 163.65% 127.53% 87.17% 100.00%
Tax Rate 26.03 % 25.41 % 15.28 % 29.05 % 24.20 % 27.19 % 24.79 % 3.30%
  QoQ % 2.44% 66.30% -47.40% 20.04% -11.00% 9.68% -
  Horiz. % 105.00% 102.50% 61.64% 117.18% 97.62% 109.68% 100.00%
Total Cost 43,420 36,483 23,566 40,601 22,267 23,392 22,862 53.30%
  QoQ % 19.01% 54.81% -41.96% 82.34% -4.81% 2.32% -
  Horiz. % 189.92% 159.58% 103.08% 177.59% 97.40% 102.32% 100.00%
Net Worth 383,839 374,214 352,065 330,099 285,843 301,363 293,898 19.46%
  QoQ % 2.57% 6.29% 6.65% 15.48% -5.15% 2.54% -
  Horiz. % 130.60% 127.33% 119.79% 112.32% 97.26% 102.54% 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 36,672 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 196.08 % - % - % - % - % - % - % -
  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 383,839 374,214 352,065 330,099 285,843 301,363 293,898 19.46%
  QoQ % 2.57% 6.29% 6.65% 15.48% -5.15% 2.54% -
  Horiz. % 130.60% 127.33% 119.79% 112.32% 97.26% 102.54% 100.00%
NOSH 244,483 244,584 244,489 244,518 223,315 186,026 186,011 19.97%
  QoQ % -0.04% 0.04% -0.01% 9.49% 20.04% 0.01% -
  Horiz. % 131.43% 131.49% 131.44% 131.45% 120.05% 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 30.39 % 38.61 % 49.33 % 27.94 % 35.50 % 26.42 % 29.69 % 1.56%
  QoQ % -21.29% -21.73% 76.56% -21.30% 34.37% -11.01% -
  Horiz. % 102.36% 130.04% 166.15% 94.11% 119.57% 88.99% 100.00%
ROE 4.87 % 6.06 % 6.47 % 4.74 % 4.27 % 2.77 % 3.25 % 30.92%
  QoQ % -19.64% -6.34% 36.50% 11.01% 54.15% -14.77% -
  Horiz. % 149.85% 186.46% 199.08% 145.85% 131.38% 85.23% 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 25.51 24.30 19.02 23.04 15.46 17.09 17.48 28.63%
  QoQ % 4.98% 27.76% -17.45% 49.03% -9.54% -2.23% -
  Horiz. % 145.94% 139.02% 108.81% 131.81% 88.44% 97.77% 100.00%
EPS 7.65 9.28 9.31 6.40 5.46 4.48 5.14 30.32%
  QoQ % -17.56% -0.32% 45.47% 17.22% 21.88% -12.84% -
  Horiz. % 148.83% 180.54% 181.13% 124.51% 106.23% 87.16% 100.00%
DPS 15.00 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. % 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 - 2,316,086
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.69 2.57 2.01 2.43 1.49 1.37 1.40 54.49%
  QoQ % 4.67% 27.86% -17.28% 63.09% 8.76% -2.14% -
  Horiz. % 192.14% 183.57% 143.57% 173.57% 106.43% 97.86% 100.00%
EPS 0.81 0.98 0.98 0.68 0.53 0.36 0.41 57.38%
  QoQ % -17.35% 0.00% 44.12% 28.30% 47.22% -12.20% -
  Horiz. % 197.56% 239.02% 239.02% 165.85% 129.27% 87.80% 100.00%
DPS 1.58 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 0.1657 0.1616 0.1520 0.1425 0.1234 0.1301 0.1269 19.45%
  QoQ % 2.54% 6.32% 6.67% 15.48% -5.15% 2.52% -
  Horiz. % 130.58% 127.34% 119.78% 112.29% 97.24% 102.52% 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 7.84 9.01 10.67 8.98 10.54 7.61 7.61 2.00%
  QoQ % -12.99% -15.56% 18.82% -14.80% 38.50% 0.00% -
  Horiz. % 103.02% 118.40% 140.21% 118.00% 138.50% 100.00% 100.00%
P/EPS 26.14 23.62 21.80 32.35 29.85 29.02 25.88 0.67%
  QoQ % 10.67% 8.35% -32.61% 8.38% 2.86% 12.13% -
  Horiz. % 101.00% 91.27% 84.23% 125.00% 115.34% 112.13% 100.00%
EY 3.83 4.23 4.59 3.09 3.35 3.45 3.86 -0.52%
  QoQ % -9.46% -7.84% 48.54% -7.76% -2.90% -10.62% -
  Horiz. % 99.22% 109.59% 118.91% 80.05% 86.79% 89.38% 100.00%
DY 7.50 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% - - - - - -
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 8.98 8.40 10.93 8.55 12.61 8.60 7.21 15.75%
  QoQ % 6.90% -23.15% 27.84% -32.20% 46.63% 19.28% -
  Horiz. % 124.55% 116.50% 151.60% 118.59% 174.90% 119.28% 100.00%
P/EPS 29.93 22.00 22.34 30.79 35.71 32.81 24.51 14.23%
  QoQ % 36.05% -1.52% -27.44% -13.78% 8.84% 33.86% -
  Horiz. % 122.11% 89.76% 91.15% 125.62% 145.70% 133.86% 100.00%
EY 3.34 4.54 4.48 3.25 2.80 3.05 4.08 -12.48%
  QoQ % -26.43% 1.34% 37.85% 16.07% -8.20% -25.25% -
  Horiz. % 81.86% 111.27% 109.80% 79.66% 68.63% 74.75% 100.00%
DY 6.55 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers