Highlights

[KRETAM] QoQ TTM Result on 2010-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     18.58%    YoY -     80.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 224,655 196,805 169,171 155,178 136,638 130,917 132,107 42.43%
  QoQ % 14.15% 16.33% 9.02% 13.57% 4.37% -0.90% -
  Horiz. % 170.06% 148.97% 128.06% 117.46% 103.43% 99.10% 100.00%
PBT 105,657 96,202 76,980 62,735 52,519 42,368 44,545 77.76%
  QoQ % 9.83% 24.97% 22.71% 19.45% 23.96% -4.89% -
  Horiz. % 237.19% 215.97% 172.81% 140.84% 117.90% 95.11% 100.00%
Tax -25,072 -22,314 -17,635 -16,679 -13,632 -11,276 -11,511 67.95%
  QoQ % -12.36% -26.53% -5.73% -22.35% -20.89% 2.04% -
  Horiz. % 217.81% 193.85% 153.20% 144.90% 118.43% 97.96% 100.00%
NP 80,585 73,888 59,345 46,056 38,887 31,092 33,034 81.12%
  QoQ % 9.06% 24.51% 28.85% 18.44% 25.07% -5.88% -
  Horiz. % 243.95% 223.67% 179.65% 139.42% 117.72% 94.12% 100.00%
NP to SH 79,787 73,277 58,936 45,735 38,569 30,788 32,730 81.03%
  QoQ % 8.88% 24.33% 28.86% 18.58% 25.27% -5.93% -
  Horiz. % 243.77% 223.88% 180.07% 139.73% 117.84% 94.07% 100.00%
Tax Rate 23.73 % 23.19 % 22.91 % 26.59 % 25.96 % 26.61 % 25.84 % -5.52%
  QoQ % 2.33% 1.22% -13.84% 2.43% -2.44% 2.98% -
  Horiz. % 91.83% 89.74% 88.66% 102.90% 100.46% 102.98% 100.00%
Total Cost 144,070 122,917 109,826 109,122 97,751 99,825 99,073 28.33%
  QoQ % 17.21% 11.92% 0.65% 11.63% -2.08% 0.76% -
  Horiz. % 145.42% 124.07% 110.85% 110.14% 98.67% 100.76% 100.00%
Net Worth 383,839 374,214 352,065 330,099 285,843 301,363 293,898 19.46%
  QoQ % 2.57% 6.29% 6.65% 15.48% -5.15% 2.54% -
  Horiz. % 130.60% 127.33% 119.79% 112.32% 97.26% 102.54% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 36,672 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 45.96 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 383,839 374,214 352,065 330,099 285,843 301,363 293,898 19.46%
  QoQ % 2.57% 6.29% 6.65% 15.48% -5.15% 2.54% -
  Horiz. % 130.60% 127.33% 119.79% 112.32% 97.26% 102.54% 100.00%
NOSH 244,483 244,584 244,489 244,518 223,315 186,026 186,011 19.97%
  QoQ % -0.04% 0.04% -0.01% 9.49% 20.04% 0.01% -
  Horiz. % 131.43% 131.49% 131.44% 131.45% 120.05% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.87 % 37.54 % 35.08 % 29.68 % 28.46 % 23.75 % 25.01 % 27.15%
  QoQ % -4.45% 7.01% 18.19% 4.29% 19.83% -5.04% -
  Horiz. % 143.42% 150.10% 140.26% 118.67% 113.79% 94.96% 100.00%
ROE 20.79 % 19.58 % 16.74 % 13.85 % 13.49 % 10.22 % 11.14 % 51.52%
  QoQ % 6.18% 16.97% 20.87% 2.67% 32.00% -8.26% -
  Horiz. % 186.62% 175.76% 150.27% 124.33% 121.10% 91.74% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.89 80.46 69.19 63.46 61.19 70.38 71.02 18.72%
  QoQ % 14.21% 16.29% 9.03% 3.71% -13.06% -0.90% -
  Horiz. % 129.39% 113.29% 97.42% 89.36% 86.16% 99.10% 100.00%
EPS 32.63 29.96 24.11 18.70 17.27 16.55 17.60 50.86%
  QoQ % 8.91% 24.26% 28.93% 8.28% 4.35% -5.97% -
  Horiz. % 185.40% 170.23% 136.99% 106.25% 98.12% 94.03% 100.00%
DPS 15.00 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. % 100.00% - - - - - -
NAPS 1.5700 1.5300 1.4400 1.3500 1.2800 1.6200 1.5800 -0.42%
  QoQ % 2.61% 6.25% 6.67% 5.47% -20.99% 2.53% -
  Horiz. % 99.37% 96.84% 91.14% 85.44% 81.01% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.65 8.46 7.27 6.67 5.87 5.62 5.68 42.34%
  QoQ % 14.07% 16.37% 9.00% 13.63% 4.45% -1.06% -
  Horiz. % 169.89% 148.94% 127.99% 117.43% 103.35% 98.94% 100.00%
EPS 3.43 3.15 2.53 1.96 1.66 1.32 1.41 80.78%
  QoQ % 8.89% 24.51% 29.08% 18.07% 25.76% -6.38% -
  Horiz. % 243.26% 223.40% 179.43% 139.01% 117.73% 93.62% 100.00%
DPS 1.58 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. % 100.00% - - - - - -
NAPS 0.1649 0.1608 0.1513 0.1418 0.1228 0.1295 0.1263 19.44%
  QoQ % 2.55% 6.28% 6.70% 15.47% -5.17% 2.53% -
  Horiz. % 130.56% 127.32% 119.79% 112.27% 97.23% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.0000 2.1900 2.0300 2.0700 1.6300 1.3000 1.3300 -
P/RPS 2.18 2.72 2.93 3.26 2.66 1.85 1.87 10.76%
  QoQ % -19.85% -7.17% -10.12% 22.56% 43.78% -1.07% -
  Horiz. % 116.58% 145.45% 156.68% 174.33% 142.25% 98.93% 100.00%
P/EPS 6.13 7.31 8.42 11.07 9.44 7.85 7.56 -13.03%
  QoQ % -16.14% -13.18% -23.94% 17.27% 20.25% 3.84% -
  Horiz. % 81.08% 96.69% 111.38% 146.43% 124.87% 103.84% 100.00%
EY 16.32 13.68 11.87 9.04 10.60 12.73 13.23 15.01%
  QoQ % 19.30% 15.25% 31.31% -14.72% -16.73% -3.78% -
  Horiz. % 123.36% 103.40% 89.72% 68.33% 80.12% 96.22% 100.00%
DY 7.50 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. % 100.00% - - - - - -
P/NAPS 1.27 1.43 1.41 1.53 1.27 0.80 0.84 31.70%
  QoQ % -11.19% 1.42% -7.84% 20.47% 58.75% -4.76% -
  Horiz. % 151.19% 170.24% 167.86% 182.14% 151.19% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 25/05/11 23/02/11 15/11/10 26/07/10 26/05/10 -
Price 2.2900 2.0400 2.0800 1.9700 1.9500 1.4700 1.2600 -
P/RPS 2.49 2.54 3.01 3.10 3.19 2.09 1.77 25.52%
  QoQ % -1.97% -15.61% -2.90% -2.82% 52.63% 18.08% -
  Horiz. % 140.68% 143.50% 170.06% 175.14% 180.23% 118.08% 100.00%
P/EPS 7.02 6.81 8.63 10.53 11.29 8.88 7.16 -1.31%
  QoQ % 3.08% -21.09% -18.04% -6.73% 27.14% 24.02% -
  Horiz. % 98.04% 95.11% 120.53% 147.07% 157.68% 124.02% 100.00%
EY 14.25 14.69 11.59 9.49 8.86 11.26 13.96 1.38%
  QoQ % -3.00% 26.75% 22.13% 7.11% -21.31% -19.34% -
  Horiz. % 102.08% 105.23% 83.02% 67.98% 63.47% 80.66% 100.00%
DY 6.55 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. % 100.00% - - - - - -
P/NAPS 1.46 1.33 1.44 1.46 1.52 0.91 0.80 49.29%
  QoQ % 9.77% -7.64% -1.37% -3.95% 67.03% 13.75% -
  Horiz. % 182.50% 166.25% 180.00% 182.50% 190.00% 113.75% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

195  487  601  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.37-0.01 
 BIOHLDG 0.31+0.01 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.185+0.005 

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