Highlights

[KRETAM] YoY Cumulative Quarter 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 QoQ -     52.00%    YoY -     80.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers