Highlights

[KRETAM] QoQ Quarter Result on 2010-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     12.73%    YoY -     340.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 56,347 34,525 31,792 32,514 37,807 28,804 32,982 42.77%
  QoQ % 63.21% 8.60% -2.22% -14.00% 31.26% -12.67% -
  Horiz. % 170.84% 104.68% 96.39% 98.58% 114.63% 87.33% 100.00%
PBT 22,194 16,171 11,537 12,833 11,978 6,020 13,714 37.72%
  QoQ % 37.25% 40.17% -10.10% 7.14% 98.97% -56.10% -
  Horiz. % 161.83% 117.92% 84.13% 93.58% 87.34% 43.90% 100.00%
Tax -6,448 -3,913 -3,137 -3,181 -3,401 -1,557 -3,372 53.88%
  QoQ % -64.78% -24.74% 1.38% 6.47% -118.43% 53.83% -
  Horiz. % 191.22% 116.04% 93.03% 94.34% 100.86% 46.17% 100.00%
NP 15,746 12,258 8,400 9,652 8,577 4,463 10,342 32.24%
  QoQ % 28.45% 45.93% -12.97% 12.53% 92.18% -56.85% -
  Horiz. % 152.25% 118.53% 81.22% 93.33% 82.93% 43.15% 100.00%
NP to SH 15,647 12,193 8,334 9,561 8,481 4,412 10,276 32.25%
  QoQ % 28.33% 46.30% -12.83% 12.73% 92.23% -57.07% -
  Horiz. % 152.27% 118.66% 81.10% 93.04% 82.53% 42.93% 100.00%
Tax Rate 29.05 % 24.20 % 27.19 % 24.79 % 28.39 % 25.86 % 24.59 % 11.72%
  QoQ % 20.04% -11.00% 9.68% -12.68% 9.78% 5.16% -
  Horiz. % 118.14% 98.41% 110.57% 100.81% 115.45% 105.16% 100.00%
Total Cost 40,601 22,267 23,392 22,862 29,230 24,341 22,640 47.45%
  QoQ % 82.34% -4.81% 2.32% -21.79% 20.09% 7.51% -
  Horiz. % 179.33% 98.35% 103.32% 100.98% 129.11% 107.51% 100.00%
Net Worth 330,099 285,843 301,363 293,898 186,190 271,794 268,069 14.84%
  QoQ % 15.48% -5.15% 2.54% 57.85% -31.50% 1.39% -
  Horiz. % 123.14% 106.63% 112.42% 109.64% 69.46% 101.39% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 330,099 285,843 301,363 293,898 186,190 271,794 268,069 14.84%
  QoQ % 15.48% -5.15% 2.54% 57.85% -31.50% 1.39% -
  Horiz. % 123.14% 106.63% 112.42% 109.64% 69.46% 101.39% 100.00%
NOSH 244,518 223,315 186,026 186,011 186,190 186,160 186,159 19.88%
  QoQ % 9.49% 20.04% 0.01% -0.10% 0.02% 0.00% -
  Horiz. % 131.35% 119.96% 99.93% 99.92% 100.02% 100.00% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.94 % 35.50 % 26.42 % 29.69 % 22.69 % 15.49 % 31.36 % -7.39%
  QoQ % -21.30% 34.37% -11.01% 30.85% 46.48% -50.61% -
  Horiz. % 89.09% 113.20% 84.25% 94.67% 72.35% 49.39% 100.00%
ROE 4.74 % 4.27 % 2.77 % 3.25 % 4.56 % 1.62 % 3.83 % 15.23%
  QoQ % 11.01% 54.15% -14.77% -28.73% 181.48% -57.70% -
  Horiz. % 123.76% 111.49% 72.32% 84.86% 119.06% 42.30% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.04 15.46 17.09 17.48 20.31 15.47 17.72 19.07%
  QoQ % 49.03% -9.54% -2.23% -13.93% 31.29% -12.70% -
  Horiz. % 130.02% 87.25% 96.44% 98.65% 114.62% 87.30% 100.00%
EPS 6.40 5.46 4.48 5.14 4.56 2.37 5.52 10.33%
  QoQ % 17.22% 21.88% -12.84% 12.72% 92.41% -57.07% -
  Horiz. % 115.94% 98.91% 81.16% 93.12% 82.61% 42.93% 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 1.3500 1.2800 1.6200 1.5800 1.0000 1.4600 1.4400 -4.20%
  QoQ % 5.47% -20.99% 2.53% 58.00% -31.51% 1.39% -
  Horiz. % 93.75% 88.89% 112.50% 109.72% 69.44% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.43 1.49 1.37 1.40 1.63 1.24 1.42 42.93%
  QoQ % 63.09% 8.76% -2.14% -14.11% 31.45% -12.68% -
  Horiz. % 171.13% 104.93% 96.48% 98.59% 114.79% 87.32% 100.00%
EPS 0.68 0.53 0.36 0.41 0.37 0.19 0.44 33.57%
  QoQ % 28.30% 47.22% -12.20% 10.81% 94.74% -56.82% -
  Horiz. % 154.55% 120.45% 81.82% 93.18% 84.09% 43.18% 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 0.1425 0.1234 0.1301 0.1269 0.0804 0.1174 0.1157 14.86%
  QoQ % 15.48% -5.15% 2.52% 57.84% -31.52% 1.47% -
  Horiz. % 123.16% 106.66% 112.45% 109.68% 69.49% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.0700 1.6300 1.3000 1.3300 1.1600 1.1000 1.0900 -
P/RPS 8.98 10.54 7.61 7.61 5.71 7.11 6.15 28.62%
  QoQ % -14.80% 38.50% 0.00% 33.27% -19.69% 15.61% -
  Horiz. % 146.02% 171.38% 123.74% 123.74% 92.85% 115.61% 100.00%
P/EPS 32.35 29.85 29.02 25.88 25.47 46.41 19.75 38.83%
  QoQ % 8.38% 2.86% 12.13% 1.61% -45.12% 134.99% -
  Horiz. % 163.80% 151.14% 146.94% 131.04% 128.96% 234.99% 100.00%
EY 3.09 3.35 3.45 3.86 3.93 2.15 5.06 -27.96%
  QoQ % -7.76% -2.90% -10.62% -1.78% 82.79% -57.51% -
  Horiz. % 61.07% 66.21% 68.18% 76.28% 77.67% 42.49% 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 1.53 1.27 0.80 0.84 1.16 0.75 0.76 59.23%
  QoQ % 20.47% 58.75% -4.76% -27.59% 54.67% -1.32% -
  Horiz. % 201.32% 167.11% 105.26% 110.53% 152.63% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 1.9700 1.9500 1.4700 1.2600 1.1900 1.1400 1.1400 -
P/RPS 8.55 12.61 8.60 7.21 5.86 7.37 6.43 20.86%
  QoQ % -32.20% 46.63% 19.28% 23.04% -20.49% 14.62% -
  Horiz. % 132.97% 196.11% 133.75% 112.13% 91.14% 114.62% 100.00%
P/EPS 30.79 35.71 32.81 24.51 26.13 48.10 20.65 30.42%
  QoQ % -13.78% 8.84% 33.86% -6.20% -45.68% 132.93% -
  Horiz. % 149.10% 172.93% 158.89% 118.69% 126.54% 232.93% 100.00%
EY 3.25 2.80 3.05 4.08 3.83 2.08 4.84 -23.26%
  QoQ % 16.07% -8.20% -25.25% 6.53% 84.13% -57.02% -
  Horiz. % 67.15% 57.85% 63.02% 84.30% 79.13% 42.98% 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 1.46 1.52 0.91 0.80 1.19 0.78 0.79 50.43%
  QoQ % -3.95% 67.03% 13.75% -32.77% 52.56% -1.27% -
  Horiz. % 184.81% 192.41% 115.19% 101.27% 150.63% 98.73% 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.
 


 

230  197  514  1327 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.410.00 
 PERDANA 0.39+0.01 
 HSI-C7F 0.38+0.05 
 HSI-H8E 0.185-0.025 
 MESTRON 0.135+0.015 
 MTAG 0.485+0.01 
 KNM 0.435-0.005 
Partners & Brokers