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 - 2,327,627
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.93 2.67 3.01 3.27 2.68 2.55 2.00 56.69%
  QoQ % 47.19% -11.30% -7.95% 22.01% 5.10% 27.50% -
  Horiz. % 196.50% 133.50% 150.50% 163.50% 134.00% 127.50% 100.00%
EPS 0.53 1.06 0.47 0.42 0.80 0.97 0.98 -33.55%
  QoQ % -50.00% 125.53% 11.90% -47.50% -17.53% -1.02% -
  Horiz. % 54.08% 108.16% 47.96% 42.86% 81.63% 98.98% 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 0.3896 0.3827 0.3737 0.2278 0.1649 0.1608 0.1513 87.54%
  QoQ % 1.80% 2.41% 64.05% 38.14% 2.55% 6.28% -
  Horiz. % 257.50% 252.94% 246.99% 150.56% 108.99% 106.28% 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.
 


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
 
 

174  451  558  1268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.05+0.005 
 HWGB 0.775+0.06 
 KSTAR 0.425+0.055 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. 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
PARTNERS & BROKERS