Highlights

[KRETAM] YoY Cumulative 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 -     87.19%    YoY -     43.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 172,891 132,217 105,933 64,306 53,541 82,960 55,295 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 9,152 26,025 57,837 24,372 17,105 34,340 16,906 -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 -2,807 9,637 -11,953 -6,317 -4,586 -9,611 6,588 -
  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 6,345 35,662 45,884 18,055 12,519 24,729 23,494 -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 6,290 35,608 45,437 17,897 12,447 24,527 23,391 -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 166,546 96,555 60,049 46,251 41,022 58,231 31,801 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 0.70 % 3.99 % 12.14 % 5.94 % 4.65 % 9.90 % 12.04 % -37.73%
  YoY % -82.46% -67.13% 104.38% 27.74% -53.03% -17.77% -
  Horiz. % 5.81% 33.14% 100.83% 49.34% 38.62% 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 47.28 36.17 43.32 34.57 28.78 45.87 36.40 4.45%
  YoY % 30.72% -16.51% 25.31% 20.12% -37.26% 26.02% -
  Horiz. % 129.89% 99.37% 119.01% 94.97% 79.07% 126.02% 100.00%
EPS 1.72 9.74 18.58 9.62 6.69 13.56 15.40 -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 7.46 5.71 4.57 2.78 2.31 3.58 2.39 20.87%
  YoY % 30.65% 24.95% 64.39% 20.35% -35.47% 49.79% -
  Horiz. % 312.13% 238.91% 191.21% 116.32% 96.65% 149.79% 100.00%
EPS 0.27 1.54 1.96 0.77 0.54 1.06 1.01 -19.72%
  YoY % -82.47% -21.43% 154.55% 42.59% -49.06% 4.95% -
  Horiz. % 26.73% 152.48% 194.06% 76.24% 53.47% 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 4.67 5.81 5.06 3.76 3.79 2.73 2.83 8.70%
  YoY % -19.62% 14.82% 34.57% -0.79% 38.83% -3.53% -
  Horiz. % 165.02% 205.30% 178.80% 132.86% 133.92% 96.47% 100.00%
P/EPS 128.49 21.56 11.79 13.51 16.29 9.22 6.69 63.57%
  YoY % 495.96% 82.87% -12.73% -17.07% 76.68% 37.82% -
  Horiz. % 1,920.63% 322.27% 176.23% 201.94% 243.50% 137.82% 100.00%
EY 0.78 4.64 8.48 7.40 6.14 10.85 14.95 -38.84%
  YoY % -83.19% -45.28% 14.59% 20.52% -43.41% -27.42% -
  Horiz. % 5.22% 31.04% 56.72% 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 5.58 6.44 4.71 4.25 3.96 2.40 2.77 12.37%
  YoY % -13.35% 36.73% 10.82% 7.32% 65.00% -13.36% -
  Horiz. % 201.44% 232.49% 170.04% 153.43% 142.96% 86.64% 100.00%
P/EPS 153.49 23.92 10.98 15.28 17.04 8.11 6.56 69.04%
  YoY % 541.68% 117.85% -28.14% -10.33% 110.11% 23.63% -
  Horiz. % 2,339.79% 364.63% 167.38% 232.93% 259.76% 123.63% 100.00%
EY 0.65 4.18 9.11 6.54 5.87 12.33 15.25 -40.87%
  YoY % -84.45% -54.12% 39.30% 11.41% -52.39% -19.15% -
  Horiz. % 4.26% 27.41% 59.74% 42.89% 38.49% 80.85% 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.
 


 

231  225  530  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.32+0.015 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers