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 - 2,327,627
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.43 5.68 4.55 2.76 2.30 3.56 2.38 20.87%
  YoY % 30.81% 24.84% 64.86% 20.00% -35.39% 49.58% -
  Horiz. % 312.18% 238.66% 191.18% 115.97% 96.64% 149.58% 100.00%
EPS 0.27 1.53 1.95 0.77 0.53 1.05 1.00 -19.59%
  YoY % -82.35% -21.54% 153.25% 45.28% -49.52% 5.00% -
  Horiz. % 27.00% 153.00% 195.00% 77.00% 53.00% 105.00% 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 0.3881 0.3832 0.1607 0.1295 0.1151 0.1065 0.0835 29.15%
  YoY % 1.28% 138.46% 24.09% 12.51% 8.08% 27.54% -
  Horiz. % 464.79% 458.92% 192.46% 155.09% 137.84% 127.54% 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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS