Highlights

[KRETAM] YoY Annual (Unaudited) 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 YoY -     80.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 362,266 252,297 244,374 151,196 120,153 138,718 131,315 18.41%
  YoY % 43.59% 3.24% 61.63% 25.84% -13.38% 5.64% -
  Horiz. % 275.88% 192.13% 186.10% 115.14% 91.50% 105.64% 100.00%
PBT 20,733 55,524 99,845 62,820 35,105 39,978 49,002 -13.34%
  YoY % -62.66% -44.39% 58.94% 78.95% -12.19% -18.42% -
  Horiz. % 42.31% 113.31% 203.76% 128.20% 71.64% 81.58% 100.00%
Tax -5,540 -15,824 -25,027 -16,761 -9,545 -12,433 1,110 -
  YoY % 64.99% 36.77% -49.32% -75.60% 23.23% -1,220.09% -
  Horiz. % -499.10% -1,425.59% -2,254.68% -1,510.00% -859.91% -1,120.09% 100.00%
NP 15,193 39,700 74,818 46,059 25,560 27,545 50,112 -18.02%
  YoY % -61.73% -46.94% 62.44% 80.20% -7.21% -45.03% -
  Horiz. % 30.32% 79.22% 149.30% 91.91% 51.01% 54.97% 100.00%
NP to SH 15,043 39,567 73,997 45,738 25,341 27,200 49,815 -18.08%
  YoY % -61.98% -46.53% 61.78% 80.49% -6.83% -45.40% -
  Horiz. % 30.20% 79.43% 148.54% 91.82% 50.87% 54.60% 100.00%
Tax Rate 26.72 % 28.50 % 25.07 % 26.68 % 27.19 % 31.10 % -2.27 % -
  YoY % -6.25% 13.68% -6.03% -1.88% -12.57% 1,470.04% -
  Horiz. % -1,177.09% -1,255.51% -1,104.41% -1,175.33% -1,197.80% -1,370.04% 100.00%
Total Cost 347,073 212,597 169,556 105,137 94,593 111,173 81,203 27.36%
  YoY % 63.25% 25.38% 61.27% 11.15% -14.91% 36.91% -
  Horiz. % 427.41% 261.81% 208.81% 129.47% 116.49% 136.91% 100.00%
Net Worth 183,018 895,902 584,173 283,880 281,052 250,509 193,974 -0.96%
  YoY % -79.57% 53.36% 105.78% 1.01% 12.19% 29.15% -
  Horiz. % 94.35% 461.87% 301.16% 146.35% 144.89% 129.15% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 46,184 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 62.41 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 183,018 895,902 584,173 283,880 281,052 250,509 193,974 -0.96%
  YoY % -79.57% 53.36% 105.78% 1.01% 12.19% 29.15% -
  Horiz. % 94.35% 461.87% 301.16% 146.35% 144.89% 129.15% 100.00%
NOSH 365,306 365,674 249,646 210,281 186,127 181,528 156,431 15.17%
  YoY % -0.10% 46.48% 18.72% 12.98% 2.53% 16.04% -
  Horiz. % 233.52% 233.76% 159.59% 134.42% 118.98% 116.04% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.19 % 15.74 % 30.62 % 30.46 % 21.27 % 19.86 % 38.16 % -30.78%
  YoY % -73.38% -48.60% 0.53% 43.21% 7.10% -47.96% -
  Horiz. % 10.98% 41.25% 80.24% 79.82% 55.74% 52.04% 100.00%
ROE 8.22 % 4.42 % 12.67 % 16.11 % 9.02 % 10.86 % 25.68 % -17.28%
  YoY % 85.97% -65.11% -21.35% 78.60% -16.94% -57.71% -
  Horiz. % 32.01% 17.21% 49.34% 62.73% 35.12% 42.29% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.17 68.99 97.89 71.90 64.55 76.42 83.94 2.82%
  YoY % 43.75% -29.52% 36.15% 11.39% -15.53% -8.96% -
  Horiz. % 118.14% 82.19% 116.62% 85.66% 76.90% 91.04% 100.00%
EPS 0.82 10.83 29.64 21.76 13.61 15.00 32.03 -45.68%
  YoY % -92.43% -63.46% 36.21% 59.88% -9.27% -53.17% -
  Horiz. % 2.56% 33.81% 92.54% 67.94% 42.49% 46.83% 100.00%
DPS 0.00 0.00 18.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5010 2.4500 2.3400 1.3500 1.5100 1.3800 1.2400 -14.01%
  YoY % -79.55% 4.70% 73.33% -10.60% 9.42% 11.29% -
  Horiz. % 40.40% 197.58% 188.71% 108.87% 121.77% 111.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.56 10.84 10.50 6.50 5.16 5.96 5.64 18.41%
  YoY % 43.54% 3.24% 61.54% 25.97% -13.42% 5.67% -
  Horiz. % 275.89% 192.20% 186.17% 115.25% 91.49% 105.67% 100.00%
EPS 0.65 1.70 3.18 1.97 1.09 1.17 2.14 -18.00%
  YoY % -61.76% -46.54% 61.42% 80.73% -6.84% -45.33% -
  Horiz. % 30.37% 79.44% 148.60% 92.06% 50.93% 54.67% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0786 0.3849 0.2510 0.1220 0.1207 0.1076 0.0833 -0.96%
  YoY % -79.58% 53.35% 105.74% 1.08% 12.17% 29.17% -
  Horiz. % 94.36% 462.06% 301.32% 146.46% 144.90% 129.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.7400 2.0100 2.3500 2.0700 1.1600 0.9800 1.6200 -
P/RPS 3.77 2.91 2.40 2.88 1.80 1.28 1.93 11.79%
  YoY % 29.55% 21.25% -16.67% 60.00% 40.62% -33.68% -
  Horiz. % 195.34% 150.78% 124.35% 149.22% 93.26% 66.32% 100.00%
P/EPS 90.82 18.58 7.93 9.52 8.52 6.54 5.09 61.58%
  YoY % 388.81% 134.30% -16.70% 11.74% 30.28% 28.49% -
  Horiz. % 1,784.28% 365.03% 155.80% 187.03% 167.39% 128.49% 100.00%
EY 1.10 5.38 12.61 10.51 11.74 15.29 19.66 -38.13%
  YoY % -79.55% -57.34% 19.98% -10.48% -23.22% -22.23% -
  Horiz. % 5.60% 27.37% 64.14% 53.46% 59.72% 77.77% 100.00%
DY 0.00 0.00 7.87 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 7.47 0.82 1.00 1.53 0.77 0.71 1.31 33.63%
  YoY % 810.98% -18.00% -34.64% 98.70% 8.45% -45.80% -
  Horiz. % 570.23% 62.60% 76.34% 116.79% 58.78% 54.20% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 26/02/08 -
Price 0.6050 2.0200 2.4000 1.9700 1.1900 1.1100 1.4400 -
P/RPS 0.61 2.93 2.45 2.74 1.84 1.45 1.72 -15.85%
  YoY % -79.18% 19.59% -10.58% 48.91% 26.90% -15.70% -
  Horiz. % 35.47% 170.35% 142.44% 159.30% 106.98% 84.30% 100.00%
P/EPS 14.69 18.67 8.10 9.06 8.74 7.41 4.52 21.68%
  YoY % -21.32% 130.49% -10.60% 3.66% 17.95% 63.94% -
  Horiz. % 325.00% 413.05% 179.20% 200.44% 193.36% 163.94% 100.00%
EY 6.81 5.36 12.35 11.04 11.44 13.50 22.11 -17.81%
  YoY % 27.05% -56.60% 11.87% -3.50% -15.26% -38.94% -
  Horiz. % 30.80% 24.24% 55.86% 49.93% 51.74% 61.06% 100.00%
DY 0.00 0.00 7.71 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.21 0.82 1.03 1.46 0.79 0.80 1.16 0.71%
  YoY % 47.56% -20.39% -29.45% 84.81% -1.25% -31.03% -
  Horiz. % 104.31% 70.69% 88.79% 125.86% 68.10% 68.97% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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