Highlights

[KRETAM] YoY Quarter Result on 2010-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     12.73%    YoY -     340.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 88,243 70,078 46,507 32,514 20,560 37,414 25,365 23.07%
  YoY % 25.92% 50.68% 43.04% 58.14% -45.05% 47.50% -
  Horiz. % 347.89% 276.28% 183.35% 128.18% 81.06% 147.50% 100.00%
PBT 9,772 15,696 27,078 12,833 3,391 16,693 6,296 7.59%
  YoY % -37.74% -42.03% 111.00% 278.44% -79.69% 165.14% -
  Horiz. % 155.21% 249.30% 430.08% 203.83% 53.86% 265.14% 100.00%
Tax -2,810 -4,628 -4,137 -3,181 -1,214 -4,241 4,069 -
  YoY % 39.28% -11.87% -30.05% -162.03% 71.37% -204.23% -
  Horiz. % -69.06% -113.74% -101.67% -78.18% -29.84% -104.23% 100.00%
NP 6,962 11,068 22,941 9,652 2,177 12,452 10,365 -6.41%
  YoY % -37.10% -51.75% 137.68% 343.36% -82.52% 20.14% -
  Horiz. % 67.17% 106.78% 221.33% 93.12% 21.00% 120.14% 100.00%
NP to SH 6,897 11,038 22,762 9,561 2,171 12,340 10,329 -6.50%
  YoY % -37.52% -51.51% 138.07% 340.40% -82.41% 19.47% -
  Horiz. % 66.77% 106.86% 220.37% 92.56% 21.02% 119.47% 100.00%
Tax Rate 28.76 % 29.49 % 15.28 % 24.79 % 35.80 % 25.41 % -64.63 % -
  YoY % -2.48% 93.00% -38.36% -30.75% 40.89% 139.32% -
  Horiz. % -44.50% -45.63% -23.64% -38.36% -55.39% -39.32% 100.00%
Total Cost 81,281 59,010 23,566 22,862 18,383 24,962 15,000 32.50%
  YoY % 37.74% 150.40% 3.08% 24.36% -26.36% 66.41% -
  Horiz. % 541.87% 393.40% 157.11% 152.41% 122.55% 166.41% 100.00%
Net Worth 901,353 869,882 352,065 293,898 257,922 237,029 182,428 30.48%
  YoY % 3.62% 147.08% 19.79% 13.95% 8.81% 29.93% -
  Horiz. % 494.09% 476.83% 192.99% 161.10% 141.38% 129.93% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 901,353 869,882 352,065 293,898 257,922 237,029 182,428 30.48%
  YoY % 3.62% 147.08% 19.79% 13.95% 8.81% 29.93% -
  Horiz. % 494.09% 476.83% 192.99% 161.10% 141.38% 129.93% 100.00%
NOSH 364,920 365,496 244,489 186,011 185,555 180,938 151,897 15.71%
  YoY % -0.16% 49.49% 31.44% 0.25% 2.55% 19.12% -
  Horiz. % 240.24% 240.62% 160.96% 122.46% 122.16% 119.12% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.89 % 15.79 % 49.33 % 29.69 % 10.59 % 33.28 % 40.86 % -23.95%
  YoY % -50.03% -67.99% 66.15% 180.36% -68.18% -18.55% -
  Horiz. % 19.31% 38.64% 120.73% 72.66% 25.92% 81.45% 100.00%
ROE 0.77 % 1.27 % 6.47 % 3.25 % 0.84 % 5.21 % 5.66 % -28.26%
  YoY % -39.37% -80.37% 99.08% 286.90% -83.88% -7.95% -
  Horiz. % 13.60% 22.44% 114.31% 57.42% 14.84% 92.05% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.18 19.17 19.02 17.48 11.08 20.68 16.70 6.36%
  YoY % 26.13% 0.79% 8.81% 57.76% -46.42% 23.83% -
  Horiz. % 144.79% 114.79% 113.89% 104.67% 66.35% 123.83% 100.00%
EPS 1.89 3.02 9.31 5.14 1.17 6.82 6.80 -19.20%
  YoY % -37.42% -67.56% 81.13% 339.32% -82.84% 0.29% -
  Horiz. % 27.79% 44.41% 136.91% 75.59% 17.21% 100.29% 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 2.3800 1.4400 1.5800 1.3900 1.3100 1.2010 12.76%
  YoY % 3.78% 65.28% -8.86% 13.67% 6.11% 9.08% -
  Horiz. % 205.66% 198.17% 119.90% 131.56% 115.74% 109.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.79 3.01 2.00 1.40 0.88 1.61 1.09 23.06%
  YoY % 25.91% 50.50% 42.86% 59.09% -45.34% 47.71% -
  Horiz. % 347.71% 276.15% 183.49% 128.44% 80.73% 147.71% 100.00%
EPS 0.30 0.47 0.98 0.41 0.09 0.53 0.44 -6.18%
  YoY % -36.17% -52.04% 139.02% 355.56% -83.02% 20.45% -
  Horiz. % 68.18% 106.82% 222.73% 93.18% 20.45% 120.45% 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 0.3872 0.3737 0.1513 0.1263 0.1108 0.1018 0.0784 30.47%
  YoY % 3.61% 146.99% 19.79% 13.99% 8.84% 29.85% -
  Horiz. % 493.88% 476.66% 192.98% 161.10% 141.33% 129.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.9400 2.3300 2.0300 1.3300 1.0500 1.3300 0.8000 -
P/RPS 8.02 12.15 10.67 7.61 9.48 6.43 4.79 8.96%
  YoY % -33.99% 13.87% 40.21% -19.73% 47.43% 34.24% -
  Horiz. % 167.43% 253.65% 222.76% 158.87% 197.91% 134.24% 100.00%
P/EPS 102.65 77.15 21.80 25.88 89.74 19.50 11.76 43.44%
  YoY % 33.05% 253.90% -15.77% -71.16% 360.21% 65.82% -
  Horiz. % 872.87% 656.04% 185.37% 220.07% 763.10% 165.82% 100.00%
EY 0.97 1.30 4.59 3.86 1.11 5.13 8.50 -30.33%
  YoY % -25.38% -71.68% 18.91% 247.75% -78.36% -39.65% -
  Horiz. % 11.41% 15.29% 54.00% 45.41% 13.06% 60.35% 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 0.79 0.98 1.41 0.84 0.76 1.02 0.67 2.78%
  YoY % -19.39% -30.50% 67.86% 10.53% -25.49% 52.24% -
  Horiz. % 117.91% 146.27% 210.45% 125.37% 113.43% 152.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 25/05/12 25/05/11 26/05/10 15/05/09 15/05/08 18/05/07 -
Price 2.1300 2.1700 2.0800 1.2600 1.0700 1.4400 0.8000 -
P/RPS 8.81 11.32 10.93 7.21 9.66 6.96 4.79 10.68%
  YoY % -22.17% 3.57% 51.60% -25.36% 38.79% 45.30% -
  Horiz. % 183.92% 236.33% 228.18% 150.52% 201.67% 145.30% 100.00%
P/EPS 112.70 71.85 22.34 24.51 91.45 21.11 11.76 45.69%
  YoY % 56.85% 221.62% -8.85% -73.20% 333.21% 79.51% -
  Horiz. % 958.33% 610.97% 189.97% 208.42% 777.64% 179.51% 100.00%
EY 0.89 1.39 4.48 4.08 1.09 4.74 8.50 -31.32%
  YoY % -35.97% -68.97% 9.80% 274.31% -77.00% -44.24% -
  Horiz. % 10.47% 16.35% 52.71% 48.00% 12.82% 55.76% 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 0.86 0.91 1.44 0.80 0.77 1.10 0.67 4.24%
  YoY % -5.49% -36.81% 80.00% 3.90% -30.00% 64.18% -
  Horiz. % 128.36% 135.82% 214.93% 119.40% 114.93% 164.18% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers