Highlights

[KRETAM] YoY TTM 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 -     25.27%    YoY -     283.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 299,736 299,819 224,655 136,638 103,846 162,980 111,218 17.95%
  YoY % -0.03% 33.46% 64.42% 31.58% -36.28% 46.54% -
  Horiz. % 269.50% 269.58% 202.00% 122.86% 93.37% 146.54% 100.00%
PBT 12,370 62,636 105,657 52,519 15,891 74,033 33,545 -15.31%
  YoY % -80.25% -40.72% 101.18% 230.50% -78.54% 120.70% -
  Horiz. % 36.88% 186.72% 314.97% 156.56% 47.37% 220.70% 100.00%
Tax -6,683 -4,763 -25,072 -13,632 -5,700 -16,507 2,016 -
  YoY % -40.31% 81.00% -83.92% -139.16% 65.47% -918.80% -
  Horiz. % -331.50% -236.26% -1,243.65% -676.19% -282.74% -818.80% 100.00%
NP 5,687 57,873 80,585 38,887 10,191 57,526 35,561 -26.30%
  YoY % -90.17% -28.18% 107.23% 281.58% -82.28% 61.77% -
  Horiz. % 15.99% 162.74% 226.61% 109.35% 28.66% 161.77% 100.00%
NP to SH 5,466 57,755 79,787 38,569 10,046 45,701 35,312 -26.70%
  YoY % -90.54% -27.61% 106.87% 283.92% -78.02% 29.42% -
  Horiz. % 15.48% 163.56% 225.95% 109.22% 28.45% 129.42% 100.00%
Tax Rate 54.03 % 7.60 % 23.73 % 25.96 % 35.87 % 22.30 % -6.01 % -
  YoY % 610.92% -67.97% -8.59% -27.63% 60.85% 471.05% -
  Horiz. % -899.00% -126.46% -394.84% -431.95% -596.84% -371.05% 100.00%
Total Cost 294,049 241,946 144,070 97,751 93,655 105,454 75,657 25.36%
  YoY % 21.53% 67.94% 47.38% 4.37% -11.19% 39.38% -
  Horiz. % 388.66% 319.79% 190.43% 129.20% 123.79% 139.38% 100.00%
Net Worth 732,097 906,897 383,839 285,843 271,794 255,333 205,685 23.54%
  YoY % -19.27% 136.27% 34.28% 5.17% 6.45% 24.14% -
  Horiz. % 355.93% 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 0 0 36,672 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 45.96 % - % - % - % - % -
  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 732,097 906,897 383,839 285,843 271,794 255,333 205,685 23.54%
  YoY % -19.27% 136.27% 34.28% 5.17% 6.45% 24.14% -
  Horiz. % 355.93% 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 1.90 % 19.30 % 35.87 % 28.46 % 9.81 % 35.30 % 31.97 % -37.50%
  YoY % -90.16% -46.19% 26.04% 190.11% -72.21% 10.42% -
  Horiz. % 5.94% 60.37% 112.20% 89.02% 30.69% 110.42% 100.00%
ROE 0.75 % 6.37 % 20.79 % 13.49 % 3.70 % 17.90 % 17.17 % -40.63%
  YoY % -88.23% -69.36% 54.11% 264.59% -79.33% 4.25% -
  Horiz. % 4.37% 37.10% 121.08% 78.57% 21.55% 104.25% 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 81.88 81.99 91.89 61.19 55.78 90.00 73.00 1.93%
  YoY % -0.13% -10.77% 50.17% 9.70% -38.02% 23.29% -
  Horiz. % 112.16% 112.32% 125.88% 83.82% 76.41% 123.29% 100.00%
EPS 1.49 15.79 32.63 17.27 5.40 25.24 23.18 -36.68%
  YoY % -90.56% -51.61% 88.94% 219.81% -78.61% 8.89% -
  Horiz. % 6.43% 68.12% 140.77% 74.50% 23.30% 108.89% 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 2.0000 2.4800 1.5700 1.2800 1.4600 1.4100 1.3500 6.76%
  YoY % -19.35% 57.96% 22.66% -12.33% 3.55% 4.44% -
  Horiz. % 148.15% 183.70% 116.30% 94.81% 108.15% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.88 12.88 9.65 5.87 4.46 7.00 4.78 17.95%
  YoY % 0.00% 33.47% 64.40% 31.61% -36.29% 46.44% -
  Horiz. % 269.46% 269.46% 201.88% 122.80% 93.31% 146.44% 100.00%
EPS 0.23 2.48 3.43 1.66 0.43 1.96 1.52 -26.98%
  YoY % -90.73% -27.70% 106.63% 286.05% -78.06% 28.95% -
  Horiz. % 15.13% 163.16% 225.66% 109.21% 28.29% 128.95% 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 0.3145 0.3896 0.1649 0.1228 0.1168 0.1097 0.0884 23.53%
  YoY % -19.28% 136.26% 34.28% 5.14% 6.47% 24.10% -
  Horiz. % 355.77% 440.72% 186.54% 138.91% 132.13% 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 3.70 2.68 2.18 2.66 1.97 1.10 1.58 15.22%
  YoY % 38.06% 22.94% -18.05% 35.03% 79.09% -30.38% -
  Horiz. % 234.18% 169.62% 137.97% 168.35% 124.68% 69.62% 100.00%
P/EPS 202.91 13.93 6.13 9.44 20.38 3.92 4.96 85.52%
  YoY % 1,356.64% 127.24% -35.06% -53.68% 419.90% -20.97% -
  Horiz. % 4,090.93% 280.85% 123.59% 190.32% 410.89% 79.03% 100.00%
EY 0.49 7.18 16.32 10.60 4.91 25.49 20.15 -46.14%
  YoY % -93.18% -56.00% 53.96% 115.89% -80.74% 26.50% -
  Horiz. % 2.43% 35.63% 80.99% 52.61% 24.37% 126.50% 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 1.52 0.89 1.27 1.27 0.75 0.70 0.85 10.16%
  YoY % 70.79% -29.92% 0.00% 69.33% 7.14% -17.65% -
  Horiz. % 178.82% 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 4.30 2.46 2.49 3.19 2.04 1.09 2.11 12.59%
  YoY % 74.80% -1.20% -21.94% 56.37% 87.16% -48.34% -
  Horiz. % 203.79% 116.59% 118.01% 151.18% 96.68% 51.66% 100.00%
P/EPS 235.73 12.79 7.02 11.29 21.13 3.88 6.64 81.19%
  YoY % 1,743.08% 82.19% -37.82% -46.57% 444.59% -41.57% -
  Horiz. % 3,550.15% 192.62% 105.72% 170.03% 318.22% 58.43% 100.00%
EY 0.42 7.82 14.25 8.86 4.73 25.75 15.05 -44.90%
  YoY % -94.63% -45.12% 60.84% 87.32% -81.63% 71.10% -
  Horiz. % 2.79% 51.96% 94.68% 58.87% 31.43% 171.10% 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 1.76 0.81 1.46 1.52 0.78 0.70 1.14 7.50%
  YoY % 117.28% -44.52% -3.95% 94.87% 11.43% -38.60% -
  Horiz. % 154.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

504  272  651  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.95+0.115 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS