Highlights

[KRETAM] QoQ Quarter Result on 2011-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     45.47%    YoY -     138.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 76,067 62,375 59,426 46,507 56,347 34,525 31,792 78.61%
  QoQ % 21.95% 4.96% 27.78% -17.46% 63.21% 8.60% -
  Horiz. % 239.26% 196.20% 186.92% 146.29% 177.24% 108.60% 100.00%
PBT 16,384 25,626 30,759 27,078 22,194 16,171 11,537 26.26%
  QoQ % -36.06% -16.69% 13.59% 22.01% 37.25% 40.17% -
  Horiz. % 142.01% 222.12% 266.61% 234.71% 192.37% 140.17% 100.00%
Tax -6,403 -6,671 -7,816 -4,137 -6,448 -3,913 -3,137 60.70%
  QoQ % 4.02% 14.65% -88.93% 35.84% -64.78% -24.74% -
  Horiz. % 204.11% 212.66% 249.16% 131.88% 205.55% 124.74% 100.00%
NP 9,981 18,955 22,943 22,941 15,746 12,258 8,400 12.15%
  QoQ % -47.34% -17.38% 0.01% 45.69% 28.45% 45.93% -
  Horiz. % 118.82% 225.65% 273.13% 273.11% 187.45% 145.93% 100.00%
NP to SH 9,859 18,703 22,675 22,762 15,647 12,193 8,334 11.82%
  QoQ % -47.29% -17.52% -0.38% 45.47% 28.33% 46.30% -
  Horiz. % 118.30% 224.42% 272.08% 273.12% 187.75% 146.30% 100.00%
Tax Rate 39.08 % 26.03 % 25.41 % 15.28 % 29.05 % 24.20 % 27.19 % 27.28%
  QoQ % 50.13% 2.44% 66.30% -47.40% 20.04% -11.00% -
  Horiz. % 143.73% 95.73% 93.45% 56.20% 106.84% 89.00% 100.00%
Total Cost 66,086 43,420 36,483 23,566 40,601 22,267 23,392 99.47%
  QoQ % 52.20% 19.01% 54.81% -41.96% 82.34% -4.81% -
  Horiz. % 282.52% 185.62% 155.96% 100.74% 173.57% 95.19% 100.00%
Net Worth 530,276 383,839 374,214 352,065 330,099 285,843 301,363 45.60%
  QoQ % 38.15% 2.57% 6.29% 6.65% 15.48% -5.15% -
  Horiz. % 175.96% 127.37% 124.17% 116.82% 109.54% 94.85% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 36,672 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 196.08 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 530,276 383,839 374,214 352,065 330,099 285,843 301,363 45.60%
  QoQ % 38.15% 2.57% 6.29% 6.65% 15.48% -5.15% -
  Horiz. % 175.96% 127.37% 124.17% 116.82% 109.54% 94.85% 100.00%
NOSH 265,138 244,483 244,584 244,489 244,518 223,315 186,026 26.57%
  QoQ % 8.45% -0.04% 0.04% -0.01% 9.49% 20.04% -
  Horiz. % 142.53% 131.42% 131.48% 131.43% 131.44% 120.04% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.12 % 30.39 % 38.61 % 49.33 % 27.94 % 35.50 % 26.42 % -37.21%
  QoQ % -56.83% -21.29% -21.73% 76.56% -21.30% 34.37% -
  Horiz. % 49.66% 115.03% 146.14% 186.71% 105.75% 134.37% 100.00%
ROE 1.86 % 4.87 % 6.06 % 6.47 % 4.74 % 4.27 % 2.77 % -23.26%
  QoQ % -61.81% -19.64% -6.34% 36.50% 11.01% 54.15% -
  Horiz. % 67.15% 175.81% 218.77% 233.57% 171.12% 154.15% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.69 25.51 24.30 19.02 23.04 15.46 17.09 41.12%
  QoQ % 12.47% 4.98% 27.76% -17.45% 49.03% -9.54% -
  Horiz. % 167.88% 149.27% 142.19% 111.29% 134.82% 90.46% 100.00%
EPS 3.72 7.65 9.28 9.31 6.40 5.46 4.48 -11.63%
  QoQ % -51.37% -17.56% -0.32% 45.47% 17.22% 21.88% -
  Horiz. % 83.04% 170.76% 207.14% 207.81% 142.86% 121.88% 100.00%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.0000 1.5700 1.5300 1.4400 1.3500 1.2800 1.6200 15.04%
  QoQ % 27.39% 2.61% 6.25% 6.67% 5.47% -20.99% -
  Horiz. % 123.46% 96.91% 94.44% 88.89% 83.33% 79.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.27 2.68 2.55 2.00 2.42 1.48 1.37 78.32%
  QoQ % 22.01% 5.10% 27.50% -17.36% 63.51% 8.03% -
  Horiz. % 238.69% 195.62% 186.13% 145.99% 176.64% 108.03% 100.00%
EPS 0.42 0.80 0.97 0.98 0.67 0.52 0.36 10.79%
  QoQ % -47.50% -17.53% -1.02% 46.27% 28.85% 44.44% -
  Horiz. % 116.67% 222.22% 269.44% 272.22% 186.11% 144.44% 100.00%
DPS 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2278 0.1649 0.1608 0.1513 0.1418 0.1228 0.1295 45.57%
  QoQ % 38.14% 2.55% 6.28% 6.70% 15.47% -5.17% -
  Horiz. % 175.91% 127.34% 124.17% 116.83% 109.50% 94.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.3500 2.0000 2.1900 2.0300 2.0700 1.6300 1.3000 -
P/RPS 8.19 7.84 9.01 10.67 8.98 10.54 7.61 5.00%
  QoQ % 4.46% -12.99% -15.56% 18.82% -14.80% 38.50% -
  Horiz. % 107.62% 103.02% 118.40% 140.21% 118.00% 138.50% 100.00%
P/EPS 63.20 26.14 23.62 21.80 32.35 29.85 29.02 67.78%
  QoQ % 141.78% 10.67% 8.35% -32.61% 8.38% 2.86% -
  Horiz. % 217.78% 90.08% 81.39% 75.12% 111.47% 102.86% 100.00%
EY 1.58 3.83 4.23 4.59 3.09 3.35 3.45 -40.50%
  QoQ % -58.75% -9.46% -7.84% 48.54% -7.76% -2.90% -
  Horiz. % 45.80% 111.01% 122.61% 133.04% 89.57% 97.10% 100.00%
DY 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.18 1.27 1.43 1.41 1.53 1.27 0.80 29.49%
  QoQ % -7.09% -11.19% 1.42% -7.84% 20.47% 58.75% -
  Horiz. % 147.50% 158.75% 178.75% 176.25% 191.25% 158.75% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 -
Price 2.4000 2.2900 2.0400 2.0800 1.9700 1.9500 1.4700 -
P/RPS 8.37 8.98 8.40 10.93 8.55 12.61 8.60 -1.79%
  QoQ % -6.79% 6.90% -23.15% 27.84% -32.20% 46.63% -
  Horiz. % 97.33% 104.42% 97.67% 127.09% 99.42% 146.63% 100.00%
P/EPS 64.54 29.93 22.00 22.34 30.79 35.71 32.81 56.80%
  QoQ % 115.64% 36.05% -1.52% -27.44% -13.78% 8.84% -
  Horiz. % 196.71% 91.22% 67.05% 68.09% 93.84% 108.84% 100.00%
EY 1.55 3.34 4.54 4.48 3.25 2.80 3.05 -36.24%
  QoQ % -53.59% -26.43% 1.34% 37.85% 16.07% -8.20% -
  Horiz. % 50.82% 109.51% 148.85% 146.89% 106.56% 91.80% 100.00%
DY 0.00 6.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.20 1.46 1.33 1.44 1.46 1.52 0.91 20.19%
  QoQ % -17.81% 9.77% -7.64% -1.37% -3.95% 67.03% -
  Horiz. % 131.87% 160.44% 146.15% 158.24% 160.44% 167.03% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers