Highlights

[KRETAM] YoY TTM 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 -     -5.93%    YoY -     103.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 292,970 270,659 196,805 130,917 109,300 158,980 100,632 19.48%
  YoY % 8.24% 37.53% 50.33% 19.78% -31.25% 57.98% -
  Horiz. % 291.13% 268.96% 195.57% 130.09% 108.61% 157.98% 100.00%
PBT 22,797 68,035 96,202 42,368 22,744 74,772 20,075 2.14%
  YoY % -66.49% -29.28% 127.06% 86.28% -69.58% 272.46% -
  Horiz. % 113.56% 338.90% 479.21% 211.05% 113.30% 372.46% 100.00%
Tax -12,414 -3,436 -22,314 -11,276 -7,407 -15,090 7,506 -
  YoY % -261.29% 84.60% -97.89% -52.23% 50.91% -301.04% -
  Horiz. % -165.39% -45.78% -297.28% -150.23% -98.68% -201.04% 100.00%
NP 10,383 64,599 73,888 31,092 15,337 59,682 27,581 -15.01%
  YoY % -83.93% -12.57% 137.64% 102.73% -74.30% 116.39% -
  Horiz. % 37.65% 234.22% 267.89% 112.73% 55.61% 216.39% 100.00%
NP to SH 10,249 64,171 73,277 30,788 15,123 47,898 27,369 -15.09%
  YoY % -84.03% -12.43% 138.01% 103.58% -68.43% 75.01% -
  Horiz. % 37.45% 234.47% 267.74% 112.49% 55.26% 175.01% 100.00%
Tax Rate 54.45 % 5.05 % 23.19 % 26.61 % 32.57 % 20.18 % -37.39 % -
  YoY % 978.22% -78.22% -12.85% -18.30% 61.40% 153.97% -
  Horiz. % -145.63% -13.51% -62.02% -71.17% -87.11% -53.97% 100.00%
Total Cost 282,587 206,060 122,917 99,825 93,963 99,298 73,051 25.27%
  YoY % 37.14% 67.64% 23.13% 6.24% -5.37% 35.93% -
  Horiz. % 386.84% 282.08% 168.26% 136.65% 128.63% 135.93% 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 0 36,672 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 57.15 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
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 3.54 % 23.87 % 37.54 % 23.75 % 14.03 % 37.54 % 27.41 % -28.88%
  YoY % -85.17% -36.41% 58.06% 69.28% -62.63% 36.96% -
  Horiz. % 12.91% 87.09% 136.96% 86.65% 51.19% 136.96% 100.00%
ROE 1.16 % 7.20 % 19.58 % 10.22 % 5.64 % 19.31 % 14.09 % -34.02%
  YoY % -83.89% -63.23% 91.59% 81.21% -70.79% 37.05% -
  Horiz. % 8.23% 51.10% 138.96% 72.53% 40.03% 137.05% 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 82.05 74.13 80.46 70.38 58.71 87.80 66.25 3.63%
  YoY % 10.68% -7.87% 14.32% 19.88% -33.13% 32.53% -
  Horiz. % 123.85% 111.89% 121.45% 106.23% 88.62% 132.53% 100.00%
EPS 2.87 17.58 29.96 16.55 8.12 26.45 18.02 -26.36%
  YoY % -83.67% -41.32% 81.03% 103.82% -69.30% 46.78% -
  Horiz. % 15.93% 97.56% 166.26% 91.84% 45.06% 146.78% 100.00%
DPS 0.00 10.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
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 - 2,316,086
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.65 11.69 8.50 5.65 4.72 6.86 4.34 19.50%
  YoY % 8.21% 37.53% 50.44% 19.70% -31.20% 58.06% -
  Horiz. % 291.47% 269.35% 195.85% 130.18% 108.76% 158.06% 100.00%
EPS 0.44 2.77 3.16 1.33 0.65 2.07 1.18 -15.15%
  YoY % -84.12% -12.34% 137.59% 104.62% -68.60% 75.42% -
  Horiz. % 37.29% 234.75% 267.80% 112.71% 55.08% 175.42% 100.00%
DPS 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3808 0.3846 0.1616 0.1301 0.1157 0.1071 0.0839 28.64%
  YoY % -0.99% 138.00% 24.21% 12.45% 8.03% 27.65% -
  Horiz. % 453.87% 458.40% 192.61% 155.07% 137.90% 127.65% 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 2.69 2.83 2.72 1.85 1.86 1.42 1.55 9.61%
  YoY % -4.95% 4.04% 47.03% -0.54% 30.99% -8.39% -
  Horiz. % 173.55% 182.58% 175.48% 119.35% 120.00% 91.61% 100.00%
P/EPS 76.99 11.95 7.31 7.85 13.42 4.73 5.72 54.17%
  YoY % 544.27% 63.47% -6.88% -41.51% 183.72% -17.31% -
  Horiz. % 1,345.98% 208.92% 127.80% 137.24% 234.62% 82.69% 100.00%
EY 1.30 8.37 13.68 12.73 7.45 21.16 17.49 -35.13%
  YoY % -84.47% -38.82% 7.46% 70.87% -64.79% 20.98% -
  Horiz. % 7.43% 47.86% 78.22% 72.78% 42.60% 120.98% 100.00%
DY 0.00 4.78 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
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 3.22 3.14 2.54 2.09 1.94 1.25 1.52 13.31%
  YoY % 2.55% 23.62% 21.53% 7.73% 55.20% -17.76% -
  Horiz. % 211.84% 206.58% 167.11% 137.50% 127.63% 82.24% 100.00%
P/EPS 91.97 13.26 6.81 8.88 14.03 4.16 5.61 59.32%
  YoY % 593.59% 94.71% -23.31% -36.71% 237.26% -25.85% -
  Horiz. % 1,639.39% 236.36% 121.39% 158.29% 250.09% 74.15% 100.00%
EY 1.09 7.54 14.69 11.26 7.13 24.05 17.84 -37.21%
  YoY % -85.54% -48.67% 30.46% 57.92% -70.35% 34.81% -
  Horiz. % 6.11% 42.26% 82.34% 63.12% 39.97% 134.81% 100.00%
DY 0.00 4.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers