Highlights

[KRETAM] QoQ TTM Result on 2010-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     25.27%    YoY -     283.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 196,805 169,171 155,178 136,638 130,917 132,107 120,153 39.08%
  QoQ % 16.33% 9.02% 13.57% 4.37% -0.90% 9.95% -
  Horiz. % 163.80% 140.80% 129.15% 113.72% 108.96% 109.95% 100.00%
PBT 96,202 76,980 62,735 52,519 42,368 44,545 35,103 96.20%
  QoQ % 24.97% 22.71% 19.45% 23.96% -4.89% 26.90% -
  Horiz. % 274.06% 219.30% 178.72% 149.61% 120.70% 126.90% 100.00%
Tax -22,314 -17,635 -16,679 -13,632 -11,276 -11,511 -9,544 76.43%
  QoQ % -26.53% -5.73% -22.35% -20.89% 2.04% -20.61% -
  Horiz. % 233.80% 184.78% 174.76% 142.83% 118.15% 120.61% 100.00%
NP 73,888 59,345 46,056 38,887 31,092 33,034 25,559 103.33%
  QoQ % 24.51% 28.85% 18.44% 25.07% -5.88% 29.25% -
  Horiz. % 289.09% 232.19% 180.19% 152.15% 121.65% 129.25% 100.00%
NP to SH 73,277 58,936 45,735 38,569 30,788 32,730 25,340 103.37%
  QoQ % 24.33% 28.86% 18.58% 25.27% -5.93% 29.16% -
  Horiz. % 289.18% 232.58% 180.49% 152.21% 121.50% 129.16% 100.00%
Tax Rate 23.19 % 22.91 % 26.59 % 25.96 % 26.61 % 25.84 % 27.19 % -10.09%
  QoQ % 1.22% -13.84% 2.43% -2.44% 2.98% -4.97% -
  Horiz. % 85.29% 84.26% 97.79% 95.48% 97.87% 95.03% 100.00%
Total Cost 122,917 109,826 109,122 97,751 99,825 99,073 94,594 19.14%
  QoQ % 11.92% 0.65% 11.63% -2.08% 0.76% 4.73% -
  Horiz. % 129.94% 116.10% 115.36% 103.34% 105.53% 104.73% 100.00%
Net Worth 374,214 352,065 330,099 285,843 301,363 293,898 186,190 59.46%
  QoQ % 6.29% 6.65% 15.48% -5.15% 2.54% 57.85% -
  Horiz. % 200.98% 189.09% 177.29% 153.52% 161.86% 157.85% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 374,214 352,065 330,099 285,843 301,363 293,898 186,190 59.46%
  QoQ % 6.29% 6.65% 15.48% -5.15% 2.54% 57.85% -
  Horiz. % 200.98% 189.09% 177.29% 153.52% 161.86% 157.85% 100.00%
NOSH 244,584 244,489 244,518 223,315 186,026 186,011 186,190 20.00%
  QoQ % 0.04% -0.01% 9.49% 20.04% 0.01% -0.10% -
  Horiz. % 131.36% 131.31% 131.33% 119.94% 99.91% 99.90% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 37.54 % 35.08 % 29.68 % 28.46 % 23.75 % 25.01 % 21.27 % 46.20%
  QoQ % 7.01% 18.19% 4.29% 19.83% -5.04% 17.58% -
  Horiz. % 176.49% 164.93% 139.54% 133.80% 111.66% 117.58% 100.00%
ROE 19.58 % 16.74 % 13.85 % 13.49 % 10.22 % 11.14 % 13.61 % 27.52%
  QoQ % 16.97% 20.87% 2.67% 32.00% -8.26% -18.15% -
  Horiz. % 143.86% 123.00% 101.76% 99.12% 75.09% 81.85% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.46 69.19 63.46 61.19 70.38 71.02 64.53 15.89%
  QoQ % 16.29% 9.03% 3.71% -13.06% -0.90% 10.06% -
  Horiz. % 124.69% 107.22% 98.34% 94.82% 109.07% 110.06% 100.00%
EPS 29.96 24.11 18.70 17.27 16.55 17.60 13.61 69.47%
  QoQ % 24.26% 28.93% 8.28% 4.35% -5.97% 29.32% -
  Horiz. % 220.13% 177.15% 137.40% 126.89% 121.60% 129.32% 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 1.5300 1.4400 1.3500 1.2800 1.6200 1.5800 1.0000 32.88%
  QoQ % 6.25% 6.67% 5.47% -20.99% 2.53% 58.00% -
  Horiz. % 153.00% 144.00% 135.00% 128.00% 162.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.46 7.27 6.67 5.87 5.62 5.68 5.16 39.17%
  QoQ % 16.37% 9.00% 13.63% 4.45% -1.06% 10.08% -
  Horiz. % 163.95% 140.89% 129.26% 113.76% 108.91% 110.08% 100.00%
EPS 3.15 2.53 1.96 1.66 1.32 1.41 1.09 103.28%
  QoQ % 24.51% 29.08% 18.07% 25.76% -6.38% 29.36% -
  Horiz. % 288.99% 232.11% 179.82% 152.29% 121.10% 129.36% 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 0.1608 0.1513 0.1418 0.1228 0.1295 0.1263 0.0800 59.47%
  QoQ % 6.28% 6.70% 15.47% -5.17% 2.53% 57.88% -
  Horiz. % 201.00% 189.12% 177.25% 153.50% 161.88% 157.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.1900 2.0300 2.0700 1.6300 1.3000 1.3300 1.1600 -
P/RPS 2.72 2.93 3.26 2.66 1.85 1.87 1.80 31.78%
  QoQ % -7.17% -10.12% 22.56% 43.78% -1.07% 3.89% -
  Horiz. % 151.11% 162.78% 181.11% 147.78% 102.78% 103.89% 100.00%
P/EPS 7.31 8.42 11.07 9.44 7.85 7.56 8.52 -9.73%
  QoQ % -13.18% -23.94% 17.27% 20.25% 3.84% -11.27% -
  Horiz. % 85.80% 98.83% 129.93% 110.80% 92.14% 88.73% 100.00%
EY 13.68 11.87 9.04 10.60 12.73 13.23 11.73 10.83%
  QoQ % 15.25% 31.31% -14.72% -16.73% -3.78% 12.79% -
  Horiz. % 116.62% 101.19% 77.07% 90.37% 108.53% 112.79% 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 1.43 1.41 1.53 1.27 0.80 0.84 1.16 15.01%
  QoQ % 1.42% -7.84% 20.47% 58.75% -4.76% -27.59% -
  Horiz. % 123.28% 121.55% 131.90% 109.48% 68.97% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 -
Price 2.0400 2.0800 1.9700 1.9500 1.4700 1.2600 1.1900 -
P/RPS 2.54 3.01 3.10 3.19 2.09 1.77 1.84 24.05%
  QoQ % -15.61% -2.90% -2.82% 52.63% 18.08% -3.80% -
  Horiz. % 138.04% 163.59% 168.48% 173.37% 113.59% 96.20% 100.00%
P/EPS 6.81 8.63 10.53 11.29 8.88 7.16 8.74 -15.36%
  QoQ % -21.09% -18.04% -6.73% 27.14% 24.02% -18.08% -
  Horiz. % 77.92% 98.74% 120.48% 129.18% 101.60% 81.92% 100.00%
EY 14.69 11.59 9.49 8.86 11.26 13.96 11.44 18.19%
  QoQ % 26.75% 22.13% 7.11% -21.31% -19.34% 22.03% -
  Horiz. % 128.41% 101.31% 82.95% 77.45% 98.43% 122.03% 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 1.33 1.44 1.46 1.52 0.91 0.80 1.19 7.72%
  QoQ % -7.64% -1.37% -3.95% 67.03% 13.75% -32.77% -
  Horiz. % 111.76% 121.01% 122.69% 127.73% 76.47% 67.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS