Highlights

[KRETAM] QoQ TTM Result on 2010-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -5.93%    YoY -     103.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 169,171 155,178 136,638 130,917 132,107 120,153 103,846 38.49%
  QoQ % 9.02% 13.57% 4.37% -0.90% 9.95% 15.70% -
  Horiz. % 162.91% 149.43% 131.58% 126.07% 127.21% 115.70% 100.00%
PBT 76,980 62,735 52,519 42,368 44,545 35,103 15,891 186.57%
  QoQ % 22.71% 19.45% 23.96% -4.89% 26.90% 120.90% -
  Horiz. % 484.43% 394.78% 330.50% 266.62% 280.32% 220.90% 100.00%
Tax -17,635 -16,679 -13,632 -11,276 -11,511 -9,544 -5,700 112.47%
  QoQ % -5.73% -22.35% -20.89% 2.04% -20.61% -67.44% -
  Horiz. % 309.39% 292.61% 239.16% 197.82% 201.95% 167.44% 100.00%
NP 59,345 46,056 38,887 31,092 33,034 25,559 10,191 224.02%
  QoQ % 28.85% 18.44% 25.07% -5.88% 29.25% 150.80% -
  Horiz. % 582.33% 451.93% 381.58% 305.09% 324.15% 250.80% 100.00%
NP to SH 58,936 45,735 38,569 30,788 32,730 25,340 10,046 225.63%
  QoQ % 28.86% 18.58% 25.27% -5.93% 29.16% 152.24% -
  Horiz. % 586.66% 455.26% 383.92% 306.47% 325.80% 252.24% 100.00%
Tax Rate 22.91 % 26.59 % 25.96 % 26.61 % 25.84 % 27.19 % 35.87 % -25.86%
  QoQ % -13.84% 2.43% -2.44% 2.98% -4.97% -24.20% -
  Horiz. % 63.87% 74.13% 72.37% 74.18% 72.04% 75.80% 100.00%
Total Cost 109,826 109,122 97,751 99,825 99,073 94,594 93,655 11.21%
  QoQ % 0.65% 11.63% -2.08% 0.76% 4.73% 1.00% -
  Horiz. % 117.27% 116.51% 104.37% 106.59% 105.79% 101.00% 100.00%
Net Worth 352,065 330,099 285,843 301,363 293,898 186,190 271,794 18.85%
  QoQ % 6.65% 15.48% -5.15% 2.54% 57.85% -31.50% -
  Horiz. % 129.53% 121.45% 105.17% 110.88% 108.13% 68.50% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 352,065 330,099 285,843 301,363 293,898 186,190 271,794 18.85%
  QoQ % 6.65% 15.48% -5.15% 2.54% 57.85% -31.50% -
  Horiz. % 129.53% 121.45% 105.17% 110.88% 108.13% 68.50% 100.00%
NOSH 244,489 244,518 223,315 186,026 186,011 186,190 186,160 19.95%
  QoQ % -0.01% 9.49% 20.04% 0.01% -0.10% 0.02% -
  Horiz. % 131.33% 131.35% 119.96% 99.93% 99.92% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.08 % 29.68 % 28.46 % 23.75 % 25.01 % 21.27 % 9.81 % 134.03%
  QoQ % 18.19% 4.29% 19.83% -5.04% 17.58% 116.82% -
  Horiz. % 357.59% 302.55% 290.11% 242.10% 254.94% 216.82% 100.00%
ROE 16.74 % 13.85 % 13.49 % 10.22 % 11.14 % 13.61 % 3.70 % 173.80%
  QoQ % 20.87% 2.67% 32.00% -8.26% -18.15% 267.84% -
  Horiz. % 452.43% 374.32% 364.59% 276.22% 301.08% 367.84% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.19 63.46 61.19 70.38 71.02 64.53 55.78 15.46%
  QoQ % 9.03% 3.71% -13.06% -0.90% 10.06% 15.69% -
  Horiz. % 124.04% 113.77% 109.70% 126.17% 127.32% 115.69% 100.00%
EPS 24.11 18.70 17.27 16.55 17.60 13.61 5.40 171.39%
  QoQ % 28.93% 8.28% 4.35% -5.97% 29.32% 152.04% -
  Horiz. % 446.48% 346.30% 319.81% 306.48% 325.93% 252.04% 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 1.4400 1.3500 1.2800 1.6200 1.5800 1.0000 1.4600 -0.92%
  QoQ % 6.67% 5.47% -20.99% 2.53% 58.00% -31.51% -
  Horiz. % 98.63% 92.47% 87.67% 110.96% 108.22% 68.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.30 6.70 5.90 5.65 5.70 5.19 4.48 38.51%
  QoQ % 8.96% 13.56% 4.42% -0.88% 9.83% 15.85% -
  Horiz. % 162.95% 149.55% 131.70% 126.12% 127.23% 115.85% 100.00%
EPS 2.54 1.97 1.67 1.33 1.41 1.09 0.43 227.12%
  QoQ % 28.93% 17.96% 25.56% -5.67% 29.36% 153.49% -
  Horiz. % 590.70% 458.14% 388.37% 309.30% 327.91% 253.49% 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 0.1520 0.1425 0.1234 0.1301 0.1269 0.0804 0.1174 18.81%
  QoQ % 6.67% 15.48% -5.15% 2.52% 57.84% -31.52% -
  Horiz. % 129.47% 121.38% 105.11% 110.82% 108.09% 68.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.0300 2.0700 1.6300 1.3000 1.3300 1.1600 1.1000 -
P/RPS 2.93 3.26 2.66 1.85 1.87 1.80 1.97 30.33%
  QoQ % -10.12% 22.56% 43.78% -1.07% 3.89% -8.63% -
  Horiz. % 148.73% 165.48% 135.03% 93.91% 94.92% 91.37% 100.00%
P/EPS 8.42 11.07 9.44 7.85 7.56 8.52 20.38 -44.56%
  QoQ % -23.94% 17.27% 20.25% 3.84% -11.27% -58.19% -
  Horiz. % 41.32% 54.32% 46.32% 38.52% 37.10% 41.81% 100.00%
EY 11.87 9.04 10.60 12.73 13.23 11.73 4.91 80.22%
  QoQ % 31.31% -14.72% -16.73% -3.78% 12.79% 138.90% -
  Horiz. % 241.75% 184.11% 215.89% 259.27% 269.45% 238.90% 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 1.41 1.53 1.27 0.80 0.84 1.16 0.75 52.38%
  QoQ % -7.84% 20.47% 58.75% -4.76% -27.59% 54.67% -
  Horiz. % 188.00% 204.00% 169.33% 106.67% 112.00% 154.67% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 -
Price 2.0800 1.9700 1.9500 1.4700 1.2600 1.1900 1.1400 -
P/RPS 3.01 3.10 3.19 2.09 1.77 1.84 2.04 29.64%
  QoQ % -2.90% -2.82% 52.63% 18.08% -3.80% -9.80% -
  Horiz. % 147.55% 151.96% 156.37% 102.45% 86.76% 90.20% 100.00%
P/EPS 8.63 10.53 11.29 8.88 7.16 8.74 21.13 -44.98%
  QoQ % -18.04% -6.73% 27.14% 24.02% -18.08% -58.64% -
  Horiz. % 40.84% 49.83% 53.43% 42.03% 33.89% 41.36% 100.00%
EY 11.59 9.49 8.86 11.26 13.96 11.44 4.73 81.85%
  QoQ % 22.13% 7.11% -21.31% -19.34% 22.03% 141.86% -
  Horiz. % 245.03% 200.63% 187.32% 238.05% 295.14% 241.86% 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 1.44 1.46 1.52 0.91 0.80 1.19 0.78 50.55%
  QoQ % -1.37% -3.95% 67.03% 13.75% -32.77% 52.56% -
  Horiz. % 184.62% 187.18% 194.87% 116.67% 102.56% 152.56% 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.
 


 

235  303  524  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.395-0.015 
 ALAM-WA 0.0650.00 
 FINTEC 0.075-0.005 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.23+0.06 
 HSI-C7K 0.33-0.065 
 EKOVEST 0.84+0.025 
 HSI-C7J 0.105-0.02 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers