Highlights

[KRETAM] QoQ Quarter Result on 2011-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -47.29%    YoY -     -36.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,535 62,139 70,078 76,067 62,375 59,426 46,507 56.86%
  QoQ % 47.31% -11.33% -7.87% 21.95% 4.96% 27.78% -
  Horiz. % 196.82% 133.61% 150.68% 163.56% 134.12% 127.78% 100.00%
PBT 20,227 10,329 15,696 16,384 25,626 30,759 27,078 -17.63%
  QoQ % 95.83% -34.19% -4.20% -36.06% -16.69% 13.59% -
  Horiz. % 74.70% 38.15% 57.97% 60.51% 94.64% 113.59% 100.00%
Tax -7,998 14,266 -4,628 -6,403 -6,671 -7,816 -4,137 55.00%
  QoQ % -156.06% 408.25% 27.72% 4.02% 14.65% -88.93% -
  Horiz. % 193.33% -344.84% 111.87% 154.77% 161.25% 188.93% 100.00%
NP 12,229 24,595 11,068 9,981 18,955 22,943 22,941 -34.18%
  QoQ % -50.28% 122.22% 10.89% -47.34% -17.38% 0.01% -
  Horiz. % 53.31% 107.21% 48.25% 43.51% 82.62% 100.01% 100.00%
NP to SH 12,287 24,571 11,038 9,859 18,703 22,675 22,762 -33.63%
  QoQ % -49.99% 122.60% 11.96% -47.29% -17.52% -0.38% -
  Horiz. % 53.98% 107.95% 48.49% 43.31% 82.17% 99.62% 100.00%
Tax Rate 39.54 % -138.12 % 29.49 % 39.08 % 26.03 % 25.41 % 15.28 % 88.16%
  QoQ % 128.63% -568.36% -24.54% 50.13% 2.44% 66.30% -
  Horiz. % 258.77% -903.93% 193.00% 255.76% 170.35% 166.30% 100.00%
Total Cost 79,306 37,544 59,010 66,086 43,420 36,483 23,566 124.07%
  QoQ % 111.23% -36.38% -10.71% 52.20% 19.01% 54.81% -
  Horiz. % 336.53% 159.31% 250.40% 280.43% 184.25% 154.81% 100.00%
Net Worth 906,897 890,835 869,882 530,276 383,839 374,214 352,065 87.59%
  QoQ % 1.80% 2.41% 64.04% 38.15% 2.57% 6.29% -
  Horiz. % 257.59% 253.03% 247.08% 150.62% 109.03% 106.29% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 36,672 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 196.08 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 906,897 890,835 869,882 530,276 383,839 374,214 352,065 87.59%
  QoQ % 1.80% 2.41% 64.04% 38.15% 2.57% 6.29% -
  Horiz. % 257.59% 253.03% 247.08% 150.62% 109.03% 106.29% 100.00%
NOSH 365,684 365,096 365,496 265,138 244,483 244,584 244,489 30.69%
  QoQ % 0.16% -0.11% 37.85% 8.45% -0.04% 0.04% -
  Horiz. % 149.57% 149.33% 149.49% 108.45% 100.00% 100.04% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.36 % 39.58 % 15.79 % 13.12 % 30.39 % 38.61 % 49.33 % -58.04%
  QoQ % -66.25% 150.66% 20.35% -56.83% -21.29% -21.73% -
  Horiz. % 27.08% 80.24% 32.01% 26.60% 61.61% 78.27% 100.00%
ROE 1.35 % 2.76 % 1.27 % 1.86 % 4.87 % 6.06 % 6.47 % -64.72%
  QoQ % -51.09% 117.32% -31.72% -61.81% -19.64% -6.34% -
  Horiz. % 20.87% 42.66% 19.63% 28.75% 75.27% 93.66% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.03 17.02 19.17 28.69 25.51 24.30 19.02 20.03%
  QoQ % 47.06% -11.22% -33.18% 12.47% 4.98% 27.76% -
  Horiz. % 131.60% 89.48% 100.79% 150.84% 134.12% 127.76% 100.00%
EPS 3.36 6.73 3.02 3.72 7.65 9.28 9.31 -49.22%
  QoQ % -50.07% 122.85% -18.82% -51.37% -17.56% -0.32% -
  Horiz. % 36.09% 72.29% 32.44% 39.96% 82.17% 99.68% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.4800 2.4400 2.3800 2.0000 1.5700 1.5300 1.4400 43.54%
  QoQ % 1.64% 2.52% 19.00% 27.39% 2.61% 6.25% -
  Horiz. % 172.22% 169.44% 165.28% 138.89% 109.03% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.95 2.68 3.03 3.28 2.69 2.57 2.01 56.70%
  QoQ % 47.39% -11.55% -7.62% 21.93% 4.67% 27.86% -
  Horiz. % 196.52% 133.33% 150.75% 163.18% 133.83% 127.86% 100.00%
EPS 0.53 1.06 0.48 0.43 0.81 0.98 0.98 -33.55%
  QoQ % -50.00% 120.83% 11.63% -46.91% -17.35% 0.00% -
  Horiz. % 54.08% 108.16% 48.98% 43.88% 82.65% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3916 0.3846 0.3756 0.2290 0.1657 0.1616 0.1520 87.61%
  QoQ % 1.82% 2.40% 64.02% 38.20% 2.54% 6.32% -
  Horiz. % 257.63% 253.03% 247.11% 150.66% 109.01% 106.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.2000 2.1000 2.3300 2.3500 2.0000 2.1900 2.0300 -
P/RPS 8.79 12.34 12.15 8.19 7.84 9.01 10.67 -12.09%
  QoQ % -28.77% 1.56% 48.35% 4.46% -12.99% -15.56% -
  Horiz. % 82.38% 115.65% 113.87% 76.76% 73.48% 84.44% 100.00%
P/EPS 65.48 31.20 77.15 63.20 26.14 23.62 21.80 107.76%
  QoQ % 109.87% -59.56% 22.07% 141.78% 10.67% 8.35% -
  Horiz. % 300.37% 143.12% 353.90% 289.91% 119.91% 108.35% 100.00%
EY 1.53 3.20 1.30 1.58 3.83 4.23 4.59 -51.83%
  QoQ % -52.19% 146.15% -17.72% -58.75% -9.46% -7.84% -
  Horiz. % 33.33% 69.72% 28.32% 34.42% 83.44% 92.16% 100.00%
DY 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.89 0.86 0.98 1.18 1.27 1.43 1.41 -26.35%
  QoQ % 3.49% -12.24% -16.95% -7.09% -11.19% 1.42% -
  Horiz. % 63.12% 60.99% 69.50% 83.69% 90.07% 101.42% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 -
Price 2.0200 2.3300 2.1700 2.4000 2.2900 2.0400 2.0800 -
P/RPS 8.07 13.69 11.32 8.37 8.98 8.40 10.93 -18.26%
  QoQ % -41.05% 20.94% 35.24% -6.79% 6.90% -23.15% -
  Horiz. % 73.83% 125.25% 103.57% 76.58% 82.16% 76.85% 100.00%
P/EPS 60.12 34.62 71.85 64.54 29.93 22.00 22.34 93.13%
  QoQ % 73.66% -51.82% 11.33% 115.64% 36.05% -1.52% -
  Horiz. % 269.11% 154.97% 321.62% 288.90% 133.97% 98.48% 100.00%
EY 1.66 2.89 1.39 1.55 3.34 4.54 4.48 -48.32%
  QoQ % -42.56% 107.91% -10.32% -53.59% -26.43% 1.34% -
  Horiz. % 37.05% 64.51% 31.03% 34.60% 74.55% 101.34% 100.00%
DY 0.00 0.00 0.00 0.00 6.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.95 0.91 1.20 1.46 1.33 1.44 -31.79%
  QoQ % -14.74% 4.40% -24.17% -17.81% 9.77% -7.64% -
  Horiz. % 56.25% 65.97% 63.19% 83.33% 101.39% 92.36% 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.
 


 

281  318  582  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.285-0.005 
 KNM 0.415+0.02 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.09-0.005 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers