Highlights

[KRETAM] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -30.28%    YoY -     -37.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 362,266 361,588 345,782 352,972 252,297 298,336 264,434 23.28%
  QoQ % 0.19% 4.57% -2.04% 39.90% -15.43% 12.82% -
  Horiz. % 137.00% 136.74% 130.76% 133.48% 95.41% 112.82% 100.00%
PBT 20,733 25,269 18,304 39,088 55,524 61,668 52,050 -45.77%
  QoQ % -17.95% 38.05% -53.17% -29.60% -9.96% 18.48% -
  Horiz. % 39.83% 48.55% 35.17% 75.10% 106.67% 118.48% 100.00%
Tax -5,540 -6,765 -5,614 -11,240 -15,824 2,186 19,274 -
  QoQ % 18.11% -20.51% 50.05% 28.97% -823.66% -88.65% -
  Horiz. % -28.74% -35.10% -29.13% -58.32% -82.10% 11.35% 100.00%
NP 15,193 18,504 12,690 27,848 39,700 63,854 71,324 -64.23%
  QoQ % -17.89% 45.82% -54.43% -29.85% -37.83% -10.47% -
  Horiz. % 21.30% 25.94% 17.79% 39.04% 55.66% 89.53% 100.00%
NP to SH 15,043 18,392 12,580 27,588 39,567 63,860 71,216 -64.43%
  QoQ % -18.21% 46.20% -54.40% -30.28% -38.04% -10.33% -
  Horiz. % 21.12% 25.83% 17.66% 38.74% 55.56% 89.67% 100.00%
Tax Rate 26.72 % 26.77 % 30.67 % 28.76 % 28.50 % -3.55 % -37.03 % -
  QoQ % -0.19% -12.72% 6.64% 0.91% 902.82% 90.41% -
  Horiz. % -72.16% -72.29% -82.82% -77.67% -76.96% 9.59% 100.00%
Total Cost 347,073 343,084 333,092 325,124 212,597 234,481 193,110 47.67%
  QoQ % 1.16% 3.00% 2.45% 52.93% -9.33% 21.42% -
  Horiz. % 179.73% 177.66% 172.49% 168.36% 110.09% 121.42% 100.00%
Net Worth 183,018 911,062 903,273 901,353 895,902 906,714 892,027 -65.11%
  QoQ % -79.91% 0.86% 0.21% 0.61% -1.19% 1.65% -
  Horiz. % 20.52% 102.13% 101.26% 101.05% 100.43% 101.65% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 183,018 911,062 903,273 901,353 895,902 906,714 892,027 -65.11%
  QoQ % -79.91% 0.86% 0.21% 0.61% -1.19% 1.65% -
  Horiz. % 20.52% 102.13% 101.26% 101.05% 100.43% 101.65% 100.00%
NOSH 365,306 365,888 365,697 364,920 365,674 365,610 365,585 -0.05%
  QoQ % -0.16% 0.05% 0.21% -0.21% 0.02% 0.01% -
  Horiz. % 99.92% 100.08% 100.03% 99.82% 100.02% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.19 % 5.12 % 3.67 % 7.89 % 15.74 % 21.40 % 26.97 % -71.00%
  QoQ % -18.16% 39.51% -53.49% -49.87% -26.45% -20.65% -
  Horiz. % 15.54% 18.98% 13.61% 29.25% 58.36% 79.35% 100.00%
ROE 8.22 % 2.02 % 1.39 % 3.06 % 4.42 % 7.04 % 7.98 % 1.99%
  QoQ % 306.93% 45.32% -54.58% -30.77% -37.22% -11.78% -
  Horiz. % 103.01% 25.31% 17.42% 38.35% 55.39% 88.22% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.17 98.82 94.55 96.73 68.99 81.60 72.33 23.35%
  QoQ % 0.35% 4.52% -2.25% 40.21% -15.45% 12.82% -
  Horiz. % 137.11% 136.62% 130.72% 133.73% 95.38% 112.82% 100.00%
EPS 0.82 5.03 3.44 7.56 10.83 17.47 19.48 -87.83%
  QoQ % -83.70% 46.22% -54.50% -30.19% -38.01% -10.32% -
  Horiz. % 4.21% 25.82% 17.66% 38.81% 55.60% 89.68% 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 0.5010 2.4900 2.4700 2.4700 2.4500 2.4800 2.4400 -65.10%
  QoQ % -79.88% 0.81% 0.00% 0.82% -1.21% 1.64% -
  Horiz. % 20.53% 102.05% 101.23% 101.23% 100.41% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.56 15.53 14.86 15.16 10.84 12.82 11.36 23.26%
  QoQ % 0.19% 4.51% -1.98% 39.85% -15.44% 12.85% -
  Horiz. % 136.97% 136.71% 130.81% 133.45% 95.42% 112.85% 100.00%
EPS 0.65 0.79 0.54 1.19 1.70 2.74 3.06 -64.30%
  QoQ % -17.72% 46.30% -54.62% -30.00% -37.96% -10.46% -
  Horiz. % 21.24% 25.82% 17.65% 38.89% 55.56% 89.54% 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 0.0786 0.3914 0.3881 0.3872 0.3849 0.3895 0.3832 -65.12%
  QoQ % -79.92% 0.85% 0.23% 0.60% -1.18% 1.64% -
  Horiz. % 20.51% 102.14% 101.28% 101.04% 100.44% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 2.1000 -
P/RPS 3.77 3.07 2.34 2.01 2.91 2.70 2.90 19.06%
  QoQ % 22.80% 31.20% 16.42% -30.93% 7.78% -6.90% -
  Horiz. % 130.00% 105.86% 80.69% 69.31% 100.34% 93.10% 100.00%
P/EPS 90.82 60.28 64.24 25.66 18.58 12.60 10.78 312.44%
  QoQ % 50.66% -6.16% 150.35% 38.11% 47.46% 16.88% -
  Horiz. % 842.49% 559.18% 595.92% 238.03% 172.36% 116.88% 100.00%
EY 1.10 1.66 1.56 3.90 5.38 7.94 9.28 -75.78%
  QoQ % -33.73% 6.41% -60.00% -27.51% -32.24% -14.44% -
  Horiz. % 11.85% 17.89% 16.81% 42.03% 57.97% 85.56% 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 7.47 1.22 0.89 0.79 0.82 0.89 0.86 320.89%
  QoQ % 512.30% 37.08% 12.66% -3.66% -7.87% 3.49% -
  Horiz. % 868.60% 141.86% 103.49% 91.86% 95.35% 103.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 -
Price 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 2.3300 -
P/RPS 0.61 3.56 2.79 2.20 2.93 2.48 3.22 -66.91%
  QoQ % -82.87% 27.60% 26.82% -24.91% 18.15% -22.98% -
  Horiz. % 18.94% 110.56% 86.65% 68.32% 90.99% 77.02% 100.00%
P/EPS 14.69 70.03 76.74 28.17 18.67 11.56 11.96 14.65%
  QoQ % -79.02% -8.74% 172.42% 50.88% 61.51% -3.34% -
  Horiz. % 122.83% 585.54% 641.64% 235.54% 156.10% 96.66% 100.00%
EY 6.81 1.43 1.30 3.55 5.36 8.65 8.36 -12.75%
  QoQ % 376.22% 10.00% -63.38% -33.77% -38.03% 3.47% -
  Horiz. % 81.46% 17.11% 15.55% 42.46% 64.11% 103.47% 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 1.21 1.41 1.07 0.86 0.82 0.81 0.95 17.45%
  QoQ % -14.18% 31.78% 24.42% 4.88% 1.23% -14.74% -
  Horiz. % 127.37% 148.42% 112.63% 90.53% 86.32% 85.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. KLCI waves 14 - 5th waves has started KLCI waves
6. TOPGLOV (7113) & SUPERMX (7106) - Break New High Technical Analysis Bursa Malaysia Free Trading Education
7. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Bottom Fishing - Bursa Malaysia 2020 global stock investment
Partners & Brokers