Highlights

[KRETAM] YoY Quarter Result on 2010-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     46.30%    YoY -     176.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 98,301 91,535 62,375 34,525 28,804 34,258 30,258 21.68%
  YoY % 7.39% 46.75% 80.67% 19.86% -15.92% 13.22% -
  Horiz. % 324.88% 302.52% 206.14% 114.10% 95.19% 113.22% 100.00%
PBT 9,800 20,227 25,626 16,171 6,020 12,873 13,612 -5.32%
  YoY % -51.55% -21.07% 58.47% 168.62% -53.24% -5.43% -
  Horiz. % 72.00% 148.60% 188.26% 118.80% 44.23% 94.57% 100.00%
Tax -2,267 -7,998 -6,671 -3,913 -1,557 -3,264 -1,847 3.47%
  YoY % 71.66% -19.89% -70.48% -151.32% 52.30% -76.72% -
  Horiz. % 122.74% 433.03% 361.18% 211.86% 84.30% 176.72% 100.00%
NP 7,533 12,229 18,955 12,258 4,463 9,609 11,765 -7.15%
  YoY % -38.40% -35.48% 54.63% 174.66% -53.55% -18.33% -
  Horiz. % 64.03% 103.94% 161.11% 104.19% 37.93% 81.67% 100.00%
NP to SH 7,504 12,287 18,703 12,193 4,412 9,489 11,686 -7.11%
  YoY % -38.93% -34.30% 53.39% 176.36% -53.50% -18.80% -
  Horiz. % 64.21% 105.14% 160.05% 104.34% 37.75% 81.20% 100.00%
Tax Rate 23.13 % 39.54 % 26.03 % 24.20 % 25.86 % 25.36 % 13.57 % 9.29%
  YoY % -41.50% 51.90% 7.56% -6.42% 1.97% 86.88% -
  Horiz. % 170.45% 291.38% 191.82% 178.33% 190.57% 186.88% 100.00%
Total Cost 90,768 79,306 43,420 22,267 24,341 24,649 18,493 30.33%
  YoY % 14.45% 82.65% 95.00% -8.52% -1.25% 33.29% -
  Horiz. % 490.82% 428.84% 234.79% 120.41% 131.62% 133.29% 100.00%
Net Worth 911,461 906,897 383,839 285,843 271,794 255,333 205,685 28.13%
  YoY % 0.50% 136.27% 34.28% 5.17% 6.45% 24.14% -
  Horiz. % 443.13% 440.91% 186.61% 138.97% 132.14% 124.14% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 36,672 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 196.08 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 911,461 906,897 383,839 285,843 271,794 255,333 205,685 28.13%
  YoY % 0.50% 136.27% 34.28% 5.17% 6.45% 24.14% -
  Horiz. % 443.13% 440.91% 186.61% 138.97% 132.14% 124.14% 100.00%
NOSH 366,048 365,684 244,483 223,315 186,160 181,087 152,359 15.71%
  YoY % 0.10% 49.57% 9.48% 19.96% 2.80% 18.86% -
  Horiz. % 240.25% 240.01% 160.46% 146.57% 122.18% 118.86% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.66 % 13.36 % 30.39 % 35.50 % 15.49 % 28.05 % 38.88 % -23.70%
  YoY % -42.66% -56.04% -14.39% 129.18% -44.78% -27.85% -
  Horiz. % 19.70% 34.36% 78.16% 91.31% 39.84% 72.15% 100.00%
ROE 0.82 % 1.35 % 4.87 % 4.27 % 1.62 % 3.72 % 5.68 % -27.55%
  YoY % -39.26% -72.28% 14.05% 163.58% -56.45% -34.51% -
  Horiz. % 14.44% 23.77% 85.74% 75.18% 28.52% 65.49% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.85 25.03 25.51 15.46 15.47 18.92 19.86 5.15%
  YoY % 7.27% -1.88% 65.01% -0.06% -18.23% -4.73% -
  Horiz. % 135.20% 126.03% 128.45% 77.84% 77.90% 95.27% 100.00%
EPS 2.05 3.36 7.65 5.46 2.37 5.24 7.67 -19.73%
  YoY % -38.99% -56.08% 40.11% 130.38% -54.77% -31.68% -
  Horiz. % 26.73% 43.81% 99.74% 71.19% 30.90% 68.32% 100.00%
DPS 0.00 0.00 15.00 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 2.4900 2.4800 1.5700 1.2800 1.4600 1.4100 1.3500 10.73%
  YoY % 0.40% 57.96% 22.66% -12.33% 3.55% 4.44% -
  Horiz. % 184.44% 183.70% 116.30% 94.81% 108.15% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.24 3.95 2.69 1.49 1.24 1.48 1.31 21.60%
  YoY % 7.34% 46.84% 80.54% 20.16% -16.22% 12.98% -
  Horiz. % 323.66% 301.53% 205.34% 113.74% 94.66% 112.98% 100.00%
EPS 0.32 0.53 0.81 0.53 0.19 0.41 0.50 -7.16%
  YoY % -39.62% -34.57% 52.83% 178.95% -53.66% -18.00% -
  Horiz. % 64.00% 106.00% 162.00% 106.00% 38.00% 82.00% 100.00%
DPS 0.00 0.00 1.58 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 0.3935 0.3916 0.1657 0.1234 0.1174 0.1102 0.0888 28.13%
  YoY % 0.49% 136.33% 34.28% 5.11% 6.53% 24.10% -
  Horiz. % 443.13% 440.99% 186.60% 138.96% 132.21% 124.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.0300 2.2000 2.0000 1.6300 1.1000 0.9900 1.1500 -
P/RPS 11.28 8.79 7.84 10.54 7.11 5.23 5.79 11.74%
  YoY % 28.33% 12.12% -25.62% 48.24% 35.95% -9.67% -
  Horiz. % 194.82% 151.81% 135.41% 182.04% 122.80% 90.33% 100.00%
P/EPS 147.80 65.48 26.14 29.85 46.41 18.89 14.99 46.38%
  YoY % 125.72% 150.50% -12.43% -35.68% 145.69% 26.02% -
  Horiz. % 985.99% 436.82% 174.38% 199.13% 309.61% 126.02% 100.00%
EY 0.68 1.53 3.83 3.35 2.15 5.29 6.67 -31.63%
  YoY % -55.56% -60.05% 14.33% 55.81% -59.36% -20.69% -
  Horiz. % 10.19% 22.94% 57.42% 50.22% 32.23% 79.31% 100.00%
DY 0.00 0.00 7.50 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% - - - -
P/NAPS 1.22 0.89 1.27 1.27 0.75 0.70 0.85 6.20%
  YoY % 37.08% -29.92% 0.00% 69.33% 7.14% -17.65% -
  Horiz. % 143.53% 104.71% 149.41% 149.41% 88.24% 82.35% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 15/11/07 -
Price 3.5200 2.0200 2.2900 1.9500 1.1400 0.9800 1.5400 -
P/RPS 13.11 8.07 8.98 12.61 7.37 5.18 7.75 9.15%
  YoY % 62.45% -10.13% -28.79% 71.10% 42.28% -33.16% -
  Horiz. % 169.16% 104.13% 115.87% 162.71% 95.10% 66.84% 100.00%
P/EPS 171.71 60.12 29.93 35.71 48.10 18.70 20.08 42.95%
  YoY % 185.61% 100.87% -16.19% -25.76% 157.22% -6.87% -
  Horiz. % 855.13% 299.40% 149.05% 177.84% 239.54% 93.13% 100.00%
EY 0.58 1.66 3.34 2.80 2.08 5.35 4.98 -30.09%
  YoY % -65.06% -50.30% 19.29% 34.62% -61.12% 7.43% -
  Horiz. % 11.65% 33.33% 67.07% 56.22% 41.77% 107.43% 100.00%
DY 0.00 0.00 6.55 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 1.41 0.81 1.46 1.52 0.78 0.70 1.14 3.60%
  YoY % 74.07% -44.52% -3.95% 94.87% 11.43% -38.60% -
  Horiz. % 123.68% 71.05% 128.07% 133.33% 68.42% 61.40% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers