Highlights

[KRETAM] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -7.27%    YoY -     -28.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 385,738 354,984 310,700 439,555 386,865 371,100 392,968 -1.23%
  QoQ % 8.66% 14.25% -29.31% 13.62% 4.25% -5.56% -
  Horiz. % 98.16% 90.33% 79.06% 111.86% 98.45% 94.44% 100.00%
PBT -12,118 -5,070 -8,644 21,975 28,770 30,224 34,424 -
  QoQ % -139.03% 41.35% -139.34% -23.62% -4.81% -12.20% -
  Horiz. % -35.20% -14.73% -25.11% 63.84% 83.58% 87.80% 100.00%
Tax -5,670 -5,426 -3,152 -11,216 -16,990 -15,944 -15,884 -49.64%
  QoQ % -4.51% -72.14% 71.90% 33.99% -6.56% -0.38% -
  Horiz. % 35.70% 34.16% 19.84% 70.61% 106.97% 100.38% 100.00%
NP -17,789 -10,496 -11,796 10,759 11,780 14,280 18,540 -
  QoQ % -69.49% 11.02% -209.64% -8.67% -17.51% -22.98% -
  Horiz. % -95.95% -56.61% -63.62% 58.03% 63.54% 77.02% 100.00%
NP to SH -17,652 -10,314 -11,420 10,684 11,521 14,136 18,400 -
  QoQ % -71.15% 9.68% -206.89% -7.27% -18.50% -23.17% -
  Horiz. % -95.93% -56.05% -62.07% 58.07% 62.62% 76.83% 100.00%
Tax Rate - % - % - % 51.04 % 59.06 % 52.75 % 46.14 % -
  QoQ % 0.00% 0.00% 0.00% -13.58% 11.96% 14.33% -
  Horiz. % 0.00% 0.00% 0.00% 110.62% 128.00% 114.33% 100.00%
Total Cost 403,527 365,480 322,496 428,796 375,085 356,820 374,428 5.11%
  QoQ % 10.41% 13.33% -24.79% 14.32% 5.12% -4.70% -
  Horiz. % 107.77% 97.61% 86.13% 114.52% 100.18% 95.30% 100.00%
Net Worth 908,083 906,158 938,343 920,890 906,385 911,400 927,360 -1.39%
  QoQ % 0.21% -3.43% 1.90% 1.60% -0.55% -1.72% -
  Horiz. % 97.92% 97.71% 101.18% 99.30% 97.74% 98.28% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 908,083 906,158 938,343 920,890 906,385 911,400 927,360 -1.39%
  QoQ % 0.21% -3.43% 1.90% 1.60% -0.55% -1.72% -
  Horiz. % 97.92% 97.71% 101.18% 99.30% 97.74% 98.28% 100.00%
NOSH 1,864,647 1,841,785 1,903,333 1,864,151 1,838,510 1,860,000 1,840,000 0.89%
  QoQ % 1.24% -3.23% 2.10% 1.39% -1.16% 1.09% -
  Horiz. % 101.34% 100.10% 103.44% 101.31% 99.92% 101.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -4.61 % -2.96 % -3.80 % 2.45 % 3.04 % 3.85 % 4.72 % -
  QoQ % -55.74% 22.11% -255.10% -19.41% -21.04% -18.43% -
  Horiz. % -97.67% -62.71% -80.51% 51.91% 64.41% 81.57% 100.00%
ROE -1.94 % -1.14 % -1.22 % 1.16 % 1.27 % 1.55 % 1.98 % -
  QoQ % -70.18% 6.56% -205.17% -8.66% -18.06% -21.72% -
  Horiz. % -97.98% -57.58% -61.62% 58.59% 64.14% 78.28% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.69 19.27 16.32 23.58 21.04 19.95 21.36 -2.10%
  QoQ % 7.37% 18.08% -30.79% 12.07% 5.46% -6.60% -
  Horiz. % 96.86% 90.22% 76.40% 110.39% 98.50% 93.40% 100.00%
EPS -0.95 -0.56 -0.60 0.57 0.63 0.76 1.00 -
  QoQ % -69.64% 6.67% -205.26% -9.52% -17.11% -24.00% -
  Horiz. % -95.00% -56.00% -60.00% 57.00% 63.00% 76.00% 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 0.4870 0.4920 0.4930 0.4940 0.4930 0.4900 0.5040 -2.26%
  QoQ % -1.02% -0.20% -0.20% 0.20% 0.61% -2.78% -
  Horiz. % 96.63% 97.62% 97.82% 98.02% 97.82% 97.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.57 15.25 13.35 18.88 16.62 15.94 16.88 -1.23%
  QoQ % 8.66% 14.23% -29.29% 13.60% 4.27% -5.57% -
  Horiz. % 98.16% 90.34% 79.09% 111.85% 98.46% 94.43% 100.00%
EPS -0.76 -0.44 -0.49 0.46 0.49 0.61 0.79 -
  QoQ % -72.73% 10.20% -206.52% -6.12% -19.67% -22.78% -
  Horiz. % -96.20% -55.70% -62.03% 58.23% 62.03% 77.22% 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 0.3901 0.3893 0.4031 0.3956 0.3894 0.3916 0.3984 -1.39%
  QoQ % 0.21% -3.42% 1.90% 1.59% -0.56% -1.71% -
  Horiz. % 97.92% 97.72% 101.18% 99.30% 97.74% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.4350 0.4100 0.4500 0.4500 0.5200 0.5750 0.5900 -
P/RPS 2.10 2.13 2.76 1.91 2.47 2.88 2.76 -16.64%
  QoQ % -1.41% -22.83% 44.50% -22.67% -14.24% 4.35% -
  Horiz. % 76.09% 77.17% 100.00% 69.20% 89.49% 104.35% 100.00%
P/EPS -45.95 -73.21 -75.00 78.52 82.98 75.66 59.00 -
  QoQ % 37.24% 2.39% -195.52% -5.37% 9.67% 28.24% -
  Horiz. % -77.88% -124.08% -127.12% 133.08% 140.64% 128.24% 100.00%
EY -2.18 -1.37 -1.33 1.27 1.21 1.32 1.69 -
  QoQ % -59.12% -3.01% -204.72% 4.96% -8.33% -21.89% -
  Horiz. % -128.99% -81.07% -78.70% 75.15% 71.60% 78.11% 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 0.89 0.83 0.91 0.91 1.05 1.17 1.17 -16.66%
  QoQ % 7.23% -8.79% 0.00% -13.33% -10.26% 0.00% -
  Horiz. % 76.07% 70.94% 77.78% 77.78% 89.74% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 27/05/15 27/02/15 24/11/14 26/08/14 26/05/14 -
Price 0.4650 0.3850 0.4150 0.4600 0.5000 0.5350 0.5900 -
P/RPS 2.25 2.00 2.54 1.95 2.38 2.68 2.76 -12.72%
  QoQ % 12.50% -21.26% 30.26% -18.07% -11.19% -2.90% -
  Horiz. % 81.52% 72.46% 92.03% 70.65% 86.23% 97.10% 100.00%
P/EPS -49.12 -68.75 -69.17 80.26 79.79 70.39 59.00 -
  QoQ % 28.55% 0.61% -186.18% 0.59% 13.35% 19.31% -
  Horiz. % -83.25% -116.53% -117.24% 136.03% 135.24% 119.31% 100.00%
EY -2.04 -1.45 -1.45 1.25 1.25 1.42 1.69 -
  QoQ % -40.69% 0.00% -216.00% 0.00% -11.97% -15.98% -
  Horiz. % -120.71% -85.80% -85.80% 73.96% 73.96% 84.02% 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 0.95 0.78 0.84 0.93 1.01 1.09 1.17 -12.95%
  QoQ % 21.79% -7.14% -9.68% -7.92% -7.34% -6.84% -
  Horiz. % 81.20% 66.67% 71.79% 79.49% 86.32% 93.16% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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