Highlights

[KRETAM] YoY 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 -     -12.83%    YoY -     -18.90%
Quarter Report


View:


Show?  YoY % Horiz. %

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 84,647 62,139 59,426 31,792 32,982 45,546 29,930 18.90%
  YoY % 36.22% 4.57% 86.92% -3.61% -27.59% 52.18% -
  Horiz. % 282.82% 207.61% 198.55% 106.22% 110.20% 152.18% 100.00%
PBT -621 10,329 30,759 11,537 13,714 17,647 10,611 -
  YoY % -106.01% -66.42% 166.61% -15.87% -22.29% 66.31% -
  Horiz. % -5.85% 97.34% 289.88% 108.73% 129.24% 166.31% 100.00%
Tax 4 14,266 -7,816 -3,137 -3,372 -5,371 2,519 -65.81%
  YoY % -99.97% 282.52% -149.16% 6.97% 37.22% -313.22% -
  Horiz. % 0.16% 566.34% -310.28% -124.53% -133.86% -213.22% 100.00%
NP -617 24,595 22,943 8,400 10,342 12,276 13,130 -
  YoY % -102.51% 7.20% 173.13% -18.78% -15.75% -6.50% -
  Horiz. % -4.70% 187.32% 174.74% 63.98% 78.77% 93.50% 100.00%
NP to SH -607 24,571 22,675 8,334 10,276 12,186 13,063 -
  YoY % -102.47% 8.36% 172.08% -18.90% -15.67% -6.71% -
  Horiz. % -4.65% 188.10% 173.58% 63.80% 78.66% 93.29% 100.00%
Tax Rate - % -138.12 % 25.41 % 27.19 % 24.59 % 30.44 % -23.74 % -
  YoY % 0.00% -643.57% -6.55% 10.57% -19.22% 228.22% -
  Horiz. % 0.00% 581.80% -107.03% -114.53% -103.58% -128.22% 100.00%
Total Cost 85,264 37,544 36,483 23,392 22,640 33,270 16,800 31.06%
  YoY % 127.10% 2.91% 55.96% 3.32% -31.95% 98.04% -
  Horiz. % 507.52% 223.48% 217.16% 139.24% 134.76% 198.04% 100.00%
Net Worth 881,935 890,835 374,214 301,363 268,069 248,065 194,274 28.65%
  YoY % -1.00% 138.05% 24.17% 12.42% 8.06% 27.69% -
  Horiz. % 453.96% 458.55% 192.62% 155.12% 137.99% 127.69% 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 881,935 890,835 374,214 301,363 268,069 248,065 194,274 28.65%
  YoY % -1.00% 138.05% 24.17% 12.42% 8.06% 27.69% -
  Horiz. % 453.96% 458.55% 192.62% 155.12% 137.99% 127.69% 100.00%
NOSH 357,058 365,096 244,584 186,026 186,159 181,069 151,895 15.29%
  YoY % -2.20% 49.27% 31.48% -0.07% 2.81% 19.21% -
  Horiz. % 235.07% 240.36% 161.02% 122.47% 122.56% 119.21% 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 -0.73 % 39.58 % 38.61 % 26.42 % 31.36 % 26.95 % 43.87 % -
  YoY % -101.84% 2.51% 46.14% -15.75% 16.36% -38.57% -
  Horiz. % -1.66% 90.22% 88.01% 60.22% 71.48% 61.43% 100.00%
ROE -0.07 % 2.76 % 6.06 % 2.77 % 3.83 % 4.91 % 6.72 % -
  YoY % -102.54% -54.46% 118.77% -27.68% -22.00% -26.93% -
  Horiz. % -1.04% 41.07% 90.18% 41.22% 56.99% 73.07% 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 23.71 17.02 24.30 17.09 17.72 25.15 19.70 3.13%
  YoY % 39.31% -29.96% 42.19% -3.56% -29.54% 27.66% -
  Horiz. % 120.36% 86.40% 123.35% 86.75% 89.95% 127.66% 100.00%
EPS -0.17 6.73 9.28 4.48 5.52 6.73 8.60 -
  YoY % -102.53% -27.48% 107.14% -18.84% -17.98% -21.74% -
  Horiz. % -1.98% 78.26% 107.91% 52.09% 64.19% 78.26% 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 3.64 2.67 2.55 1.37 1.42 1.96 1.29 18.85%
  YoY % 36.33% 4.71% 86.13% -3.52% -27.55% 51.94% -
  Horiz. % 282.17% 206.98% 197.67% 106.20% 110.08% 151.94% 100.00%
EPS -0.03 1.06 0.97 0.36 0.44 0.52 0.56 -
  YoY % -102.83% 9.28% 169.44% -18.18% -15.38% -7.14% -
  Horiz. % -5.36% 189.29% 173.21% 64.29% 78.57% 92.86% 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 0.3789 0.3827 0.1608 0.1295 0.1152 0.1066 0.0835 28.64%
  YoY % -0.99% 138.00% 24.17% 12.41% 8.07% 27.66% -
  Horiz. % 453.77% 458.32% 192.57% 155.09% 137.96% 127.66% 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 9.32 12.34 9.01 7.61 6.15 4.97 5.23 10.10%
  YoY % -24.47% 36.96% 18.40% 23.74% 23.74% -4.97% -
  Horiz. % 178.20% 235.95% 172.28% 145.51% 117.59% 95.03% 100.00%
P/EPS -1,300.00 31.20 23.62 29.02 19.75 18.57 11.98 -
  YoY % -4,266.67% 32.09% -18.61% 46.94% 6.35% 55.01% -
  Horiz. % -10,851.42% 260.43% 197.16% 242.24% 164.86% 155.01% 100.00%
EY -0.08 3.20 4.23 3.45 5.06 5.38 8.35 -
  YoY % -102.50% -24.35% 22.61% -31.82% -5.95% -35.57% -
  Horiz. % -0.96% 38.32% 50.66% 41.32% 60.60% 64.43% 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 11.14 13.69 8.40 8.60 6.43 4.37 5.13 13.78%
  YoY % -18.63% 62.98% -2.33% 33.75% 47.14% -14.81% -
  Horiz. % 217.15% 266.86% 163.74% 167.64% 125.34% 85.19% 100.00%
P/EPS -1,552.94 34.62 22.00 32.81 20.65 16.34 11.74 -
  YoY % -4,585.67% 57.36% -32.95% 58.89% 26.38% 39.18% -
  Horiz. % -13,227.77% 294.89% 187.39% 279.47% 175.89% 139.18% 100.00%
EY -0.06 2.89 4.54 3.05 4.84 6.12 8.51 -
  YoY % -102.08% -36.34% 48.85% -36.98% -20.92% -28.08% -
  Horiz. % -0.71% 33.96% 53.35% 35.84% 56.87% 71.92% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers