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 - 2,334,819
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.
 


 

149  226  491  1347 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.155+0.005 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 BJCORP 0.265-0.005 
 PERDANA 0.42+0.015 
 HSI-C5A 0.295+0.025 
 MYEG 1.39-0.01 
Partners & Brokers