Highlights

[KRETAM] YoY 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 -     28.33%    YoY -     84.49%
Quarter Report


View:


Show?  YoY % Horiz. %

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 91,075 28,545 76,067 56,347 37,807 21,500 45,762 12.14%
  YoY % 219.06% -62.47% 35.00% 49.04% 75.85% -53.02% -
  Horiz. % 199.02% 62.38% 166.22% 123.13% 82.62% 46.98% 100.00%
PBT 1,781 -6,581 16,384 22,194 11,978 -7,234 26,820 -36.34%
  YoY % 127.06% -140.17% -26.18% 85.29% 265.58% -126.97% -
  Horiz. % 6.64% -24.54% 61.09% 82.75% 44.66% -26.97% 100.00%
Tax -466 -1,610 -6,403 -6,448 -3,401 443 -3,631 -28.96%
  YoY % 71.06% 74.86% 0.70% -89.59% -867.72% 112.20% -
  Horiz. % 12.83% 44.34% 176.34% 177.58% 93.67% -12.20% 100.00%
NP 1,315 -8,191 9,981 15,746 8,577 -6,791 23,189 -37.99%
  YoY % 116.05% -182.07% -36.61% 83.58% 226.30% -129.29% -
  Horiz. % 5.67% -35.32% 43.04% 67.90% 36.99% -29.29% 100.00%
NP to SH 1,249 -8,328 9,859 15,647 8,481 -6,813 11,686 -31.09%
  YoY % 115.00% -184.47% -36.99% 84.49% 224.48% -158.30% -
  Horiz. % 10.69% -71.26% 84.37% 133.90% 72.57% -58.30% 100.00%
Tax Rate 26.17 % - % 39.08 % 29.05 % 28.39 % - % 13.54 % 11.60%
  YoY % 0.00% 0.00% 34.53% 2.32% 0.00% 0.00% -
  Horiz. % 193.28% 0.00% 288.63% 214.55% 209.68% 0.00% 100.00%
Total Cost 89,760 36,736 66,086 40,601 29,230 28,291 22,573 25.84%
  YoY % 144.34% -44.41% 62.77% 38.90% 3.32% 25.33% -
  Horiz. % 397.64% 162.74% 292.77% 179.87% 129.49% 125.33% 100.00%
Net Worth 751,428 895,136 530,276 330,099 186,190 250,709 169,414 28.15%
  YoY % -16.05% 68.81% 60.64% 77.29% -25.73% 47.99% -
  Horiz. % 443.55% 528.37% 313.01% 194.85% 109.90% 147.99% 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 - - - - - - - -
  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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 751,428 895,136 530,276 330,099 186,190 250,709 169,414 28.15%
  YoY % -16.05% 68.81% 60.64% 77.29% -25.73% 47.99% -
  Horiz. % 443.55% 528.37% 313.01% 194.85% 109.90% 147.99% 100.00%
NOSH 375,714 365,361 265,138 244,518 186,190 182,999 169,414 14.18%
  YoY % 2.83% 37.80% 8.43% 31.33% 1.74% 8.02% -
  Horiz. % 221.77% 215.66% 156.50% 144.33% 109.90% 108.02% 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 1.44 % -28.70 % 13.12 % 27.94 % 22.69 % -31.59 % 50.67 % -44.73%
  YoY % 105.02% -318.75% -53.04% 23.14% 171.83% -162.34% -
  Horiz. % 2.84% -56.64% 25.89% 55.14% 44.78% -62.34% 100.00%
ROE 0.17 % -0.93 % 1.86 % 4.74 % 4.56 % -2.72 % 6.90 % -46.03%
  YoY % 118.28% -150.00% -60.76% 3.95% 267.65% -139.42% -
  Horiz. % 2.46% -13.48% 26.96% 68.70% 66.09% -39.42% 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 24.24 7.81 28.69 23.04 20.31 11.75 27.01 -1.79%
  YoY % 210.37% -72.78% 24.52% 13.44% 72.85% -56.50% -
  Horiz. % 89.74% 28.92% 106.22% 85.30% 75.19% 43.50% 100.00%
EPS 0.07 -2.28 3.72 6.40 4.56 -3.79 8.96 -55.42%
  YoY % 103.07% -161.29% -41.88% 40.35% 220.32% -142.30% -
  Horiz. % 0.78% -25.45% 41.52% 71.43% 50.89% -42.30% 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 2.0000 2.4500 2.0000 1.3500 1.0000 1.3700 1.0000 12.23%
  YoY % -18.37% 22.50% 48.15% 35.00% -27.01% 37.00% -
  Horiz. % 200.00% 245.00% 200.00% 135.00% 100.00% 137.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.93 1.23 3.28 2.43 1.63 0.93 1.98 12.09%
  YoY % 219.51% -62.50% 34.98% 49.08% 75.27% -53.03% -
  Horiz. % 198.48% 62.12% 165.66% 122.73% 82.32% 46.97% 100.00%
EPS 0.05 -0.36 0.43 0.68 0.37 -0.29 0.50 -31.85%
  YoY % 113.89% -183.72% -36.76% 83.78% 227.59% -158.00% -
  Horiz. % 10.00% -72.00% 86.00% 136.00% 74.00% -58.00% 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 0.3244 0.3865 0.2290 0.1425 0.0804 0.1082 0.0731 28.16%
  YoY % -16.07% 68.78% 60.70% 77.24% -25.69% 48.02% -
  Horiz. % 443.78% 528.73% 313.27% 194.94% 109.99% 148.02% 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 15.43 25.73 8.19 8.98 5.71 8.34 6.00 17.03%
  YoY % -40.03% 214.16% -8.80% 57.27% -31.53% 39.00% -
  Horiz. % 257.17% 428.83% 136.50% 149.67% 95.17% 139.00% 100.00%
P/EPS 1,125.04 -88.18 63.20 32.35 25.47 -26.32 23.49 90.45%
  YoY % 1,375.84% -239.53% 95.36% 27.01% 196.77% -212.05% -
  Horiz. % 4,789.44% -375.39% 269.05% 137.72% 108.43% -112.05% 100.00%
EY 0.09 -1.13 1.58 3.09 3.93 -3.80 4.26 -47.39%
  YoY % 107.96% -171.52% -48.87% -21.37% 203.42% -189.20% -
  Horiz. % 2.11% -26.53% 37.09% 72.54% 92.25% -89.20% 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 1.87 0.82 1.18 1.53 1.16 0.72 1.62 2.42%
  YoY % 128.05% -30.51% -22.88% 31.90% 61.11% -55.56% -
  Horiz. % 115.43% 50.62% 72.84% 94.44% 71.60% 44.44% 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 2.50 25.85 8.37 8.55 5.86 9.45 5.33 -11.84%
  YoY % -90.33% 208.84% -2.11% 45.90% -37.99% 77.30% -
  Horiz. % 46.90% 484.99% 157.04% 160.41% 109.94% 177.30% 100.00%
P/EPS 181.99 -88.62 64.54 30.79 26.13 -29.82 20.88 43.41%
  YoY % 305.36% -237.31% 109.61% 17.83% 187.63% -242.82% -
  Horiz. % 871.60% -424.43% 309.10% 147.46% 125.14% -142.82% 100.00%
EY 0.55 -1.13 1.55 3.25 3.83 -3.35 4.79 -30.26%
  YoY % 148.67% -172.90% -52.31% -15.14% 214.33% -169.94% -
  Horiz. % 11.48% -23.59% 32.36% 67.85% 79.96% -69.94% 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 0.30 0.82 1.20 1.46 1.19 0.81 1.44 -22.99%
  YoY % -63.41% -31.67% -17.81% 22.69% 46.91% -43.75% -
  Horiz. % 20.83% 56.94% 83.33% 101.39% 82.64% 56.25% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers