Highlights

[KRETAM] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -18.21%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 386,865 371,100 392,968 362,266 361,588 345,782 352,972 6.30%
  QoQ % 4.25% -5.56% 8.47% 0.19% 4.57% -2.04% -
  Horiz. % 109.60% 105.14% 111.33% 102.63% 102.44% 97.96% 100.00%
PBT 28,770 30,224 34,424 20,733 25,269 18,304 39,088 -18.46%
  QoQ % -4.81% -12.20% 66.03% -17.95% 38.05% -53.17% -
  Horiz. % 73.60% 77.32% 88.07% 53.04% 64.65% 46.83% 100.00%
Tax -16,990 -15,944 -15,884 -5,540 -6,765 -5,614 -11,240 31.68%
  QoQ % -6.56% -0.38% -186.71% 18.11% -20.51% 50.05% -
  Horiz. % 151.16% 141.85% 141.32% 49.29% 60.19% 49.95% 100.00%
NP 11,780 14,280 18,540 15,193 18,504 12,690 27,848 -43.62%
  QoQ % -17.51% -22.98% 22.03% -17.89% 45.82% -54.43% -
  Horiz. % 42.30% 51.28% 66.58% 54.56% 66.45% 45.57% 100.00%
NP to SH 11,521 14,136 18,400 15,043 18,392 12,580 27,588 -44.10%
  QoQ % -18.50% -23.17% 22.32% -18.21% 46.20% -54.40% -
  Horiz. % 41.76% 51.24% 66.70% 54.53% 66.67% 45.60% 100.00%
Tax Rate 59.06 % 52.75 % 46.14 % 26.72 % 26.77 % 30.67 % 28.76 % 61.49%
  QoQ % 11.96% 14.33% 72.68% -0.19% -12.72% 6.64% -
  Horiz. % 205.35% 183.41% 160.43% 92.91% 93.08% 106.64% 100.00%
Total Cost 375,085 356,820 374,428 347,073 343,084 333,092 325,124 9.99%
  QoQ % 5.12% -4.70% 7.88% 1.16% 3.00% 2.45% -
  Horiz. % 115.37% 109.75% 115.16% 106.75% 105.52% 102.45% 100.00%
Net Worth 906,385 911,400 927,360 183,018 911,062 903,273 901,353 0.37%
  QoQ % -0.55% -1.72% 406.70% -79.91% 0.86% 0.21% -
  Horiz. % 100.56% 101.11% 102.89% 20.30% 101.08% 100.21% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 906,385 911,400 927,360 183,018 911,062 903,273 901,353 0.37%
  QoQ % -0.55% -1.72% 406.70% -79.91% 0.86% 0.21% -
  Horiz. % 100.56% 101.11% 102.89% 20.30% 101.08% 100.21% 100.00%
NOSH 1,838,510 1,860,000 1,840,000 365,306 365,888 365,697 364,920 193.60%
  QoQ % -1.16% 1.09% 403.69% -0.16% 0.05% 0.21% -
  Horiz. % 503.81% 509.70% 504.22% 100.11% 100.27% 100.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.04 % 3.85 % 4.72 % 4.19 % 5.12 % 3.67 % 7.89 % -47.02%
  QoQ % -21.04% -18.43% 12.65% -18.16% 39.51% -53.49% -
  Horiz. % 38.53% 48.80% 59.82% 53.11% 64.89% 46.51% 100.00%
ROE 1.27 % 1.55 % 1.98 % 8.22 % 2.02 % 1.39 % 3.06 % -44.33%
  QoQ % -18.06% -21.72% -75.91% 306.93% 45.32% -54.58% -
  Horiz. % 41.50% 50.65% 64.71% 268.63% 66.01% 45.42% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.04 19.95 21.36 99.17 98.82 94.55 96.73 -63.80%
  QoQ % 5.46% -6.60% -78.46% 0.35% 4.52% -2.25% -
  Horiz. % 21.75% 20.62% 22.08% 102.52% 102.16% 97.75% 100.00%
EPS 0.63 0.76 1.00 0.82 5.03 3.44 7.56 -80.89%
  QoQ % -17.11% -24.00% 21.95% -83.70% 46.22% -54.50% -
  Horiz. % 8.33% 10.05% 13.23% 10.85% 66.53% 45.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4930 0.4900 0.5040 0.5010 2.4900 2.4700 2.4700 -65.81%
  QoQ % 0.61% -2.78% 0.60% -79.88% 0.81% 0.00% -
  Horiz. % 19.96% 19.84% 20.40% 20.28% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.62 15.94 16.88 15.56 15.53 14.86 15.16 6.32%
  QoQ % 4.27% -5.57% 8.48% 0.19% 4.51% -1.98% -
  Horiz. % 109.63% 105.15% 111.35% 102.64% 102.44% 98.02% 100.00%
EPS 0.49 0.61 0.79 0.65 0.79 0.54 1.19 -44.62%
  QoQ % -19.67% -22.78% 21.54% -17.72% 46.30% -54.62% -
  Horiz. % 41.18% 51.26% 66.39% 54.62% 66.39% 45.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3894 0.3916 0.3984 0.0786 0.3914 0.3881 0.3872 0.38%
  QoQ % -0.56% -1.71% 406.87% -79.92% 0.85% 0.23% -
  Horiz. % 100.57% 101.14% 102.89% 20.30% 101.08% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5200 0.5750 0.5900 3.7400 3.0300 2.2100 1.9400 -
P/RPS 2.47 2.88 2.76 3.77 3.07 2.34 2.01 14.71%
  QoQ % -14.24% 4.35% -26.79% 22.80% 31.20% 16.42% -
  Horiz. % 122.89% 143.28% 137.31% 187.56% 152.74% 116.42% 100.00%
P/EPS 82.98 75.66 59.00 90.82 60.28 64.24 25.66 118.53%
  QoQ % 9.67% 28.24% -35.04% 50.66% -6.16% 150.35% -
  Horiz. % 323.38% 294.86% 229.93% 353.94% 234.92% 250.35% 100.00%
EY 1.21 1.32 1.69 1.10 1.66 1.56 3.90 -54.14%
  QoQ % -8.33% -21.89% 53.64% -33.73% 6.41% -60.00% -
  Horiz. % 31.03% 33.85% 43.33% 28.21% 42.56% 40.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.17 1.17 7.47 1.22 0.89 0.79 20.86%
  QoQ % -10.26% 0.00% -84.34% 512.30% 37.08% 12.66% -
  Horiz. % 132.91% 148.10% 148.10% 945.57% 154.43% 112.66% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 -
Price 0.5000 0.5350 0.5900 0.6050 3.5200 2.6400 2.1300 -
P/RPS 2.38 2.68 2.76 0.61 3.56 2.79 2.20 5.38%
  QoQ % -11.19% -2.90% 352.46% -82.87% 27.60% 26.82% -
  Horiz. % 108.18% 121.82% 125.45% 27.73% 161.82% 126.82% 100.00%
P/EPS 79.79 70.39 59.00 14.69 70.03 76.74 28.17 100.06%
  QoQ % 13.35% 19.31% 301.63% -79.02% -8.74% 172.42% -
  Horiz. % 283.24% 249.88% 209.44% 52.15% 248.60% 272.42% 100.00%
EY 1.25 1.42 1.69 6.81 1.43 1.30 3.55 -50.10%
  QoQ % -11.97% -15.98% -75.18% 376.22% 10.00% -63.38% -
  Horiz. % 35.21% 40.00% 47.61% 191.83% 40.28% 36.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 1.09 1.17 1.21 1.41 1.07 0.86 11.30%
  QoQ % -7.34% -6.84% -3.31% -14.18% 31.78% 24.42% -
  Horiz. % 117.44% 126.74% 136.05% 140.70% 163.95% 124.42% 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
 
 

334  439  448  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.340.00 
 JAKS 0.78+0.02 
 MINETEC 0.14+0.015 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers