Highlights

[KRETAM] QoQ TTM Result on 2011-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     8.88%    YoY -     106.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 270,659 267,946 244,375 224,655 196,805 169,171 155,178 44.95%
  QoQ % 1.01% 9.65% 8.78% 14.15% 16.33% 9.02% -
  Horiz. % 174.42% 172.67% 157.48% 144.77% 126.83% 109.02% 100.00%
PBT 68,035 88,465 99,847 105,657 96,202 76,980 62,735 5.56%
  QoQ % -23.09% -11.40% -5.50% 9.83% 24.97% 22.71% -
  Horiz. % 108.45% 141.01% 159.16% 168.42% 153.35% 122.71% 100.00%
Tax -3,436 -25,518 -25,027 -25,072 -22,314 -17,635 -16,679 -65.15%
  QoQ % 86.53% -1.96% 0.18% -12.36% -26.53% -5.73% -
  Horiz. % 20.60% 152.99% 150.05% 150.32% 133.79% 105.73% 100.00%
NP 64,599 62,947 74,820 80,585 73,888 59,345 46,056 25.33%
  QoQ % 2.62% -15.87% -7.15% 9.06% 24.51% 28.85% -
  Horiz. % 140.26% 136.67% 162.45% 174.97% 160.43% 128.85% 100.00%
NP to SH 64,171 62,275 73,999 79,787 73,277 58,936 45,735 25.36%
  QoQ % 3.04% -15.84% -7.25% 8.88% 24.33% 28.86% -
  Horiz. % 140.31% 136.16% 161.80% 174.46% 160.22% 128.86% 100.00%
Tax Rate 5.05 % 28.85 % 25.07 % 23.73 % 23.19 % 22.91 % 26.59 % -66.99%
  QoQ % -82.50% 15.08% 5.65% 2.33% 1.22% -13.84% -
  Horiz. % 18.99% 108.50% 94.28% 89.24% 87.21% 86.16% 100.00%
Total Cost 206,060 204,999 169,555 144,070 122,917 109,826 109,122 52.83%
  QoQ % 0.52% 20.90% 17.69% 17.21% 11.92% 0.65% -
  Horiz. % 188.83% 187.86% 155.38% 132.03% 112.64% 100.65% 100.00%
Net Worth 890,835 869,882 530,276 383,839 374,214 352,065 330,099 93.95%
  QoQ % 2.41% 64.04% 38.15% 2.57% 6.29% 6.65% -
  Horiz. % 269.87% 263.52% 160.64% 116.28% 113.36% 106.65% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 36,672 36,672 36,672 36,672 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 57.15 % 58.89 % 49.56 % 45.96 % - % - % - % -
  QoQ % -2.95% 18.83% 7.83% 0.00% 0.00% 0.00% -
  Horiz. % 124.35% 128.13% 107.83% 100.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 890,835 869,882 530,276 383,839 374,214 352,065 330,099 93.95%
  QoQ % 2.41% 64.04% 38.15% 2.57% 6.29% 6.65% -
  Horiz. % 269.87% 263.52% 160.64% 116.28% 113.36% 106.65% 100.00%
NOSH 365,096 365,496 265,138 244,483 244,584 244,489 244,518 30.67%
  QoQ % -0.11% 37.85% 8.45% -0.04% 0.04% -0.01% -
  Horiz. % 149.31% 149.48% 108.43% 99.99% 100.03% 99.99% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.87 % 23.49 % 30.62 % 35.87 % 37.54 % 35.08 % 29.68 % -13.53%
  QoQ % 1.62% -23.29% -14.64% -4.45% 7.01% 18.19% -
  Horiz. % 80.42% 79.14% 103.17% 120.86% 126.48% 118.19% 100.00%
ROE 7.20 % 7.16 % 13.95 % 20.79 % 19.58 % 16.74 % 13.85 % -35.37%
  QoQ % 0.56% -48.67% -32.90% 6.18% 16.97% 20.87% -
  Horiz. % 51.99% 51.70% 100.72% 150.11% 141.37% 120.87% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.13 73.31 92.17 91.89 80.46 69.19 63.46 10.93%
  QoQ % 1.12% -20.46% 0.30% 14.21% 16.29% 9.03% -
  Horiz. % 116.81% 115.52% 145.24% 144.80% 126.79% 109.03% 100.00%
EPS 17.58 17.04 27.91 32.63 29.96 24.11 18.70 -4.04%
  QoQ % 3.17% -38.95% -14.47% 8.91% 24.26% 28.93% -
  Horiz. % 94.01% 91.12% 149.25% 174.49% 160.21% 128.93% 100.00%
DPS 10.04 10.03 13.83 15.00 0.00 0.00 0.00 -
  QoQ % 0.10% -27.48% -7.80% 0.00% 0.00% 0.00% -
  Horiz. % 66.93% 66.87% 92.20% 100.00% - - -
NAPS 2.4400 2.3800 2.0000 1.5700 1.5300 1.4400 1.3500 48.43%
  QoQ % 2.52% 19.00% 27.39% 2.61% 6.25% 6.67% -
  Horiz. % 180.74% 176.30% 148.15% 116.30% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.63 11.51 10.50 9.65 8.46 7.27 6.67 44.92%
  QoQ % 1.04% 9.62% 8.81% 14.07% 16.37% 9.00% -
  Horiz. % 174.36% 172.56% 157.42% 144.68% 126.84% 109.00% 100.00%
EPS 2.76 2.68 3.18 3.43 3.15 2.53 1.96 25.66%
  QoQ % 2.99% -15.72% -7.29% 8.89% 24.51% 29.08% -
  Horiz. % 140.82% 136.73% 162.24% 175.00% 160.71% 129.08% 100.00%
DPS 1.58 1.58 1.58 1.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.3827 0.3737 0.2278 0.1649 0.1608 0.1513 0.1418 93.96%
  QoQ % 2.41% 64.05% 38.14% 2.55% 6.28% 6.70% -
  Horiz. % 269.89% 263.54% 160.65% 116.29% 113.40% 106.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.1000 2.3300 2.3500 2.0000 2.1900 2.0300 2.0700 -
P/RPS 2.83 3.18 2.55 2.18 2.72 2.93 3.26 -9.01%
  QoQ % -11.01% 24.71% 16.97% -19.85% -7.17% -10.12% -
  Horiz. % 86.81% 97.55% 78.22% 66.87% 83.44% 89.88% 100.00%
P/EPS 11.95 13.67 8.42 6.13 7.31 8.42 11.07 5.24%
  QoQ % -12.58% 62.35% 37.36% -16.14% -13.18% -23.94% -
  Horiz. % 107.95% 123.49% 76.06% 55.37% 66.03% 76.06% 100.00%
EY 8.37 7.31 11.88 16.32 13.68 11.87 9.04 -5.01%
  QoQ % 14.50% -38.47% -27.21% 19.30% 15.25% 31.31% -
  Horiz. % 92.59% 80.86% 131.42% 180.53% 151.33% 131.31% 100.00%
DY 4.78 4.31 5.89 7.50 0.00 0.00 0.00 -
  QoQ % 10.90% -26.83% -21.47% 0.00% 0.00% 0.00% -
  Horiz. % 63.73% 57.47% 78.53% 100.00% - - -
P/NAPS 0.86 0.98 1.18 1.27 1.43 1.41 1.53 -31.91%
  QoQ % -12.24% -16.95% -7.09% -11.19% 1.42% -7.84% -
  Horiz. % 56.21% 64.05% 77.12% 83.01% 93.46% 92.16% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 23/02/11 -
Price 2.3300 2.1700 2.4000 2.2900 2.0400 2.0800 1.9700 -
P/RPS 3.14 2.96 2.60 2.49 2.54 3.01 3.10 0.86%
  QoQ % 6.08% 13.85% 4.42% -1.97% -15.61% -2.90% -
  Horiz. % 101.29% 95.48% 83.87% 80.32% 81.94% 97.10% 100.00%
P/EPS 13.26 12.74 8.60 7.02 6.81 8.63 10.53 16.63%
  QoQ % 4.08% 48.14% 22.51% 3.08% -21.09% -18.04% -
  Horiz. % 125.93% 120.99% 81.67% 66.67% 64.67% 81.96% 100.00%
EY 7.54 7.85 11.63 14.25 14.69 11.59 9.49 -14.23%
  QoQ % -3.95% -32.50% -18.39% -3.00% 26.75% 22.13% -
  Horiz. % 79.45% 82.72% 122.55% 150.16% 154.79% 122.13% 100.00%
DY 4.31 4.62 5.76 6.55 0.00 0.00 0.00 -
  QoQ % -6.71% -19.79% -12.06% 0.00% 0.00% 0.00% -
  Horiz. % 65.80% 70.53% 87.94% 100.00% - - -
P/NAPS 0.95 0.91 1.20 1.46 1.33 1.44 1.46 -24.93%
  QoQ % 4.40% -24.17% -17.81% 9.77% -7.64% -1.37% -
  Horiz. % 65.07% 62.33% 82.19% 100.00% 91.10% 98.63% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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