Highlights

[KRETAM] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -6.41%    YoY -     43.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 345,782 264,434 211,866 128,612 107,082 165,920 110,590 20.90%
  YoY % 30.76% 24.81% 64.73% 20.11% -35.46% 50.03% -
  Horiz. % 312.67% 239.11% 191.58% 116.30% 96.83% 150.03% 100.00%
PBT 18,304 52,050 115,674 48,744 34,210 68,680 33,812 -9.71%
  YoY % -64.83% -55.00% 137.31% 42.48% -50.19% 103.12% -
  Horiz. % 54.13% 153.94% 342.11% 144.16% 101.18% 203.12% 100.00%
Tax -5,614 19,274 -23,906 -12,634 -9,172 -19,222 13,176 -
  YoY % -129.13% 180.62% -89.22% -37.75% 52.28% -245.89% -
  Horiz. % -42.61% 146.28% -181.44% -95.89% -69.61% -145.89% 100.00%
NP 12,690 71,324 91,768 36,110 25,038 49,458 46,988 -19.59%
  YoY % -82.21% -22.28% 154.13% 44.22% -49.38% 5.26% -
  Horiz. % 27.01% 151.79% 195.30% 76.85% 53.29% 105.26% 100.00%
NP to SH 12,580 71,216 90,874 35,794 24,894 49,054 46,782 -19.64%
  YoY % -82.34% -21.63% 153.88% 43.79% -49.25% 4.86% -
  Horiz. % 26.89% 152.23% 194.25% 76.51% 53.21% 104.86% 100.00%
Tax Rate 30.67 % -37.03 % 20.67 % 25.92 % 26.81 % 27.99 % -38.97 % -
  YoY % 182.82% -279.15% -20.25% -3.32% -4.22% 171.82% -
  Horiz. % -78.70% 95.02% -53.04% -66.51% -68.80% -71.82% 100.00%
Total Cost 333,092 193,110 120,098 92,502 82,044 116,462 63,602 31.75%
  YoY % 72.49% 60.79% 29.83% 12.75% -29.55% 83.11% -
  Horiz. % 523.71% 303.62% 188.83% 145.44% 129.00% 183.11% 100.00%
Net Worth 903,273 892,027 374,158 301,383 267,917 247,802 194,266 29.16%
  YoY % 1.26% 138.41% 24.15% 12.49% 8.12% 27.56% -
  Horiz. % 464.97% 459.18% 192.60% 155.14% 137.91% 127.56% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 903,273 892,027 374,158 301,383 267,917 247,802 194,266 29.16%
  YoY % 1.26% 138.41% 24.15% 12.49% 8.12% 27.56% -
  Horiz. % 464.97% 459.18% 192.60% 155.14% 137.91% 127.56% 100.00%
NOSH 365,697 365,585 244,547 186,039 186,053 180,877 151,889 15.76%
  YoY % 0.03% 49.49% 31.45% -0.01% 2.86% 19.08% -
  Horiz. % 240.77% 240.69% 161.00% 122.48% 122.49% 119.08% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.67 % 26.97 % 43.31 % 28.08 % 23.38 % 29.81 % 42.49 % -33.49%
  YoY % -86.39% -37.73% 54.24% 20.10% -21.57% -29.84% -
  Horiz. % 8.64% 63.47% 101.93% 66.09% 55.02% 70.16% 100.00%
ROE 1.39 % 7.98 % 24.29 % 11.88 % 9.29 % 19.80 % 24.08 % -37.81%
  YoY % -82.58% -67.15% 104.46% 27.88% -53.08% -17.77% -
  Horiz. % 5.77% 33.14% 100.87% 49.34% 38.58% 82.23% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 94.55 72.33 86.64 69.13 57.55 91.73 72.81 4.45%
  YoY % 30.72% -16.52% 25.33% 20.12% -37.26% 25.99% -
  Horiz. % 129.86% 99.34% 118.99% 94.95% 79.04% 125.99% 100.00%
EPS 3.44 19.48 37.16 19.24 13.38 27.12 30.80 -30.58%
  YoY % -82.34% -47.58% 93.14% 43.80% -50.66% -11.95% -
  Horiz. % 11.17% 63.25% 120.65% 62.47% 43.44% 88.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4700 2.4400 1.5300 1.6200 1.4400 1.3700 1.2790 11.58%
  YoY % 1.23% 59.48% -5.56% 12.50% 5.11% 7.11% -
  Horiz. % 193.12% 190.77% 119.62% 126.66% 112.59% 107.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.93 11.42 9.15 5.55 4.62 7.16 4.77 20.92%
  YoY % 30.74% 24.81% 64.86% 20.13% -35.47% 50.10% -
  Horiz. % 313.00% 239.41% 191.82% 116.35% 96.86% 150.10% 100.00%
EPS 0.54 3.07 3.92 1.55 1.07 2.12 2.02 -19.72%
  YoY % -82.41% -21.68% 152.90% 44.86% -49.53% 4.95% -
  Horiz. % 26.73% 151.98% 194.06% 76.73% 52.97% 104.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3900 0.3851 0.1615 0.1301 0.1157 0.1070 0.0839 29.16%
  YoY % 1.27% 138.45% 24.14% 12.45% 8.13% 27.53% -
  Horiz. % 464.84% 459.00% 192.49% 155.07% 137.90% 127.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.2100 2.1000 2.1900 1.3000 1.0900 1.2500 1.0300 -
P/RPS 2.34 2.90 2.53 1.88 1.89 1.36 1.41 8.80%
  YoY % -19.31% 14.62% 34.57% -0.53% 38.97% -3.55% -
  Horiz. % 165.96% 205.67% 179.43% 133.33% 134.04% 96.45% 100.00%
P/EPS 64.24 10.78 5.89 6.76 8.15 4.61 3.34 63.61%
  YoY % 495.92% 83.02% -12.87% -17.06% 76.79% 38.02% -
  Horiz. % 1,923.35% 322.75% 176.35% 202.40% 244.01% 138.02% 100.00%
EY 1.56 9.28 16.97 14.80 12.28 21.70 29.90 -38.84%
  YoY % -83.19% -45.32% 14.66% 20.52% -43.41% -27.42% -
  Horiz. % 5.22% 31.04% 56.76% 49.50% 41.07% 72.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 0.86 1.43 0.80 0.76 0.91 0.81 1.58%
  YoY % 3.49% -39.86% 78.75% 5.26% -16.48% 12.35% -
  Horiz. % 109.88% 106.17% 176.54% 98.77% 93.83% 112.35% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 13/08/07 -
Price 2.6400 2.3300 2.0400 1.4700 1.1400 1.1000 1.0100 -
P/RPS 2.79 3.22 2.35 2.13 1.98 1.20 1.39 12.30%
  YoY % -13.35% 37.02% 10.33% 7.58% 65.00% -13.67% -
  Horiz. % 200.72% 231.65% 169.06% 153.24% 142.45% 86.33% 100.00%
P/EPS 76.74 11.96 5.49 7.64 8.52 4.06 3.28 69.04%
  YoY % 541.64% 117.85% -28.14% -10.33% 109.85% 23.78% -
  Horiz. % 2,339.63% 364.63% 167.38% 232.93% 259.76% 123.78% 100.00%
EY 1.30 8.36 18.22 13.09 11.74 24.65 30.50 -40.87%
  YoY % -84.45% -54.12% 39.19% 11.50% -52.37% -19.18% -
  Horiz. % 4.26% 27.41% 59.74% 42.92% 38.49% 80.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.07 0.95 1.33 0.91 0.79 0.80 0.79 5.18%
  YoY % 12.63% -28.57% 46.15% 15.19% -1.25% 1.27% -
  Horiz. % 135.44% 120.25% 168.35% 115.19% 100.00% 101.27% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers