Highlights

[KRETAM] QoQ TTM Result on 2011-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -7.25%    YoY -     61.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 299,819 270,659 267,946 244,375 224,655 196,805 169,171 46.30%
  QoQ % 10.77% 1.01% 9.65% 8.78% 14.15% 16.33% -
  Horiz. % 177.23% 159.99% 158.39% 144.45% 132.80% 116.33% 100.00%
PBT 62,636 68,035 88,465 99,847 105,657 96,202 76,980 -12.81%
  QoQ % -7.94% -23.09% -11.40% -5.50% 9.83% 24.97% -
  Horiz. % 81.37% 88.38% 114.92% 129.71% 137.25% 124.97% 100.00%
Tax -4,763 -3,436 -25,518 -25,027 -25,072 -22,314 -17,635 -58.12%
  QoQ % -38.62% 86.53% -1.96% 0.18% -12.36% -26.53% -
  Horiz. % 27.01% 19.48% 144.70% 141.92% 142.17% 126.53% 100.00%
NP 57,873 64,599 62,947 74,820 80,585 73,888 59,345 -1.66%
  QoQ % -10.41% 2.62% -15.87% -7.15% 9.06% 24.51% -
  Horiz. % 97.52% 108.85% 106.07% 126.08% 135.79% 124.51% 100.00%
NP to SH 57,755 64,171 62,275 73,999 79,787 73,277 58,936 -1.34%
  QoQ % -10.00% 3.04% -15.84% -7.25% 8.88% 24.33% -
  Horiz. % 98.00% 108.88% 105.67% 125.56% 135.38% 124.33% 100.00%
Tax Rate 7.60 % 5.05 % 28.85 % 25.07 % 23.73 % 23.19 % 22.91 % -51.98%
  QoQ % 50.50% -82.50% 15.08% 5.65% 2.33% 1.22% -
  Horiz. % 33.17% 22.04% 125.93% 109.43% 103.58% 101.22% 100.00%
Total Cost 241,946 206,060 204,999 169,555 144,070 122,917 109,826 69.06%
  QoQ % 17.42% 0.52% 20.90% 17.69% 17.21% 11.92% -
  Horiz. % 220.30% 187.62% 186.66% 154.39% 131.18% 111.92% 100.00%
Net Worth 906,897 890,835 869,882 530,276 383,839 374,214 352,065 87.59%
  QoQ % 1.80% 2.41% 64.04% 38.15% 2.57% 6.29% -
  Horiz. % 257.59% 253.03% 247.08% 150.62% 109.03% 106.29% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 0 36,672 36,672 36,672 36,672 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % 57.15 % 58.89 % 49.56 % 45.96 % - % - % -
  QoQ % 0.00% -2.95% 18.83% 7.83% 0.00% 0.00% -
  Horiz. % 0.00% 124.35% 128.13% 107.83% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 906,897 890,835 869,882 530,276 383,839 374,214 352,065 87.59%
  QoQ % 1.80% 2.41% 64.04% 38.15% 2.57% 6.29% -
  Horiz. % 257.59% 253.03% 247.08% 150.62% 109.03% 106.29% 100.00%
NOSH 365,684 365,096 365,496 265,138 244,483 244,584 244,489 30.69%
  QoQ % 0.16% -0.11% 37.85% 8.45% -0.04% 0.04% -
  Horiz. % 149.57% 149.33% 149.49% 108.45% 100.00% 100.04% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.30 % 23.87 % 23.49 % 30.62 % 35.87 % 37.54 % 35.08 % -32.78%
  QoQ % -19.15% 1.62% -23.29% -14.64% -4.45% 7.01% -
  Horiz. % 55.02% 68.04% 66.96% 87.29% 102.25% 107.01% 100.00%
ROE 6.37 % 7.20 % 7.16 % 13.95 % 20.79 % 19.58 % 16.74 % -47.40%
  QoQ % -11.53% 0.56% -48.67% -32.90% 6.18% 16.97% -
  Horiz. % 38.05% 43.01% 42.77% 83.33% 124.19% 116.97% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 81.99 74.13 73.31 92.17 91.89 80.46 69.19 11.95%
  QoQ % 10.60% 1.12% -20.46% 0.30% 14.21% 16.29% -
  Horiz. % 118.50% 107.14% 105.95% 133.21% 132.81% 116.29% 100.00%
EPS 15.79 17.58 17.04 27.91 32.63 29.96 24.11 -24.53%
  QoQ % -10.18% 3.17% -38.95% -14.47% 8.91% 24.26% -
  Horiz. % 65.49% 72.92% 70.68% 115.76% 135.34% 124.26% 100.00%
DPS 0.00 10.04 10.03 13.83 15.00 0.00 0.00 -
  QoQ % 0.00% 0.10% -27.48% -7.80% 0.00% 0.00% -
  Horiz. % 0.00% 66.93% 66.87% 92.20% 100.00% - -
NAPS 2.4800 2.4400 2.3800 2.0000 1.5700 1.5300 1.4400 43.54%
  QoQ % 1.64% 2.52% 19.00% 27.39% 2.61% 6.25% -
  Horiz. % 172.22% 169.44% 165.28% 138.89% 109.03% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.88 11.63 11.51 10.50 9.65 8.46 7.27 46.26%
  QoQ % 10.75% 1.04% 9.62% 8.81% 14.07% 16.37% -
  Horiz. % 177.17% 159.97% 158.32% 144.43% 132.74% 116.37% 100.00%
EPS 2.48 2.76 2.68 3.18 3.43 3.15 2.53 -1.32%
  QoQ % -10.14% 2.99% -15.72% -7.29% 8.89% 24.51% -
  Horiz. % 98.02% 109.09% 105.93% 125.69% 135.57% 124.51% 100.00%
DPS 0.00 1.58 1.58 1.58 1.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.3896 0.3827 0.3737 0.2278 0.1649 0.1608 0.1513 87.54%
  QoQ % 1.80% 2.41% 64.05% 38.14% 2.55% 6.28% -
  Horiz. % 257.50% 252.94% 246.99% 150.56% 108.99% 106.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.2000 2.1000 2.3300 2.3500 2.0000 2.1900 2.0300 -
P/RPS 2.68 2.83 3.18 2.55 2.18 2.72 2.93 -5.76%
  QoQ % -5.30% -11.01% 24.71% 16.97% -19.85% -7.17% -
  Horiz. % 91.47% 96.59% 108.53% 87.03% 74.40% 92.83% 100.00%
P/EPS 13.93 11.95 13.67 8.42 6.13 7.31 8.42 39.75%
  QoQ % 16.57% -12.58% 62.35% 37.36% -16.14% -13.18% -
  Horiz. % 165.44% 141.92% 162.35% 100.00% 72.80% 86.82% 100.00%
EY 7.18 8.37 7.31 11.88 16.32 13.68 11.87 -28.41%
  QoQ % -14.22% 14.50% -38.47% -27.21% 19.30% 15.25% -
  Horiz. % 60.49% 70.51% 61.58% 100.08% 137.49% 115.25% 100.00%
DY 0.00 4.78 4.31 5.89 7.50 0.00 0.00 -
  QoQ % 0.00% 10.90% -26.83% -21.47% 0.00% 0.00% -
  Horiz. % 0.00% 63.73% 57.47% 78.53% 100.00% - -
P/NAPS 0.89 0.86 0.98 1.18 1.27 1.43 1.41 -26.35%
  QoQ % 3.49% -12.24% -16.95% -7.09% -11.19% 1.42% -
  Horiz. % 63.12% 60.99% 69.50% 83.69% 90.07% 101.42% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 -
Price 2.0200 2.3300 2.1700 2.4000 2.2900 2.0400 2.0800 -
P/RPS 2.46 3.14 2.96 2.60 2.49 2.54 3.01 -12.55%
  QoQ % -21.66% 6.08% 13.85% 4.42% -1.97% -15.61% -
  Horiz. % 81.73% 104.32% 98.34% 86.38% 82.72% 84.39% 100.00%
P/EPS 12.79 13.26 12.74 8.60 7.02 6.81 8.63 29.90%
  QoQ % -3.54% 4.08% 48.14% 22.51% 3.08% -21.09% -
  Horiz. % 148.20% 153.65% 147.62% 99.65% 81.34% 78.91% 100.00%
EY 7.82 7.54 7.85 11.63 14.25 14.69 11.59 -23.02%
  QoQ % 3.71% -3.95% -32.50% -18.39% -3.00% 26.75% -
  Horiz. % 67.47% 65.06% 67.73% 100.35% 122.95% 126.75% 100.00%
DY 0.00 4.31 4.62 5.76 6.55 0.00 0.00 -
  QoQ % 0.00% -6.71% -19.79% -12.06% 0.00% 0.00% -
  Horiz. % 0.00% 65.80% 70.53% 87.94% 100.00% - -
P/NAPS 0.81 0.95 0.91 1.20 1.46 1.33 1.44 -31.79%
  QoQ % -14.74% 4.40% -24.17% -17.81% 9.77% -7.64% -
  Horiz. % 56.25% 65.97% 63.19% 83.33% 101.39% 92.36% 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
 
 

412  378  623  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.69-0.05 
 DGB 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