Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     222.59%    YoY -     -21.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,243 252,297 223,752 132,217 70,078 244,374 168,307 -34.95%
  QoQ % -65.02% 12.76% 69.23% 88.67% -71.32% 45.20% -
  Horiz. % 52.43% 149.90% 132.94% 78.56% 41.64% 145.20% 100.00%
PBT 9,772 55,524 46,251 26,025 15,696 99,845 83,461 -76.04%
  QoQ % -82.40% 20.05% 77.72% 65.81% -84.28% 19.63% -
  Horiz. % 11.71% 66.53% 55.42% 31.18% 18.81% 119.63% 100.00%
Tax -2,810 -15,824 1,640 9,637 -4,628 -25,027 -18,624 -71.63%
  QoQ % 82.24% -1,064.88% -82.98% 308.23% 81.51% -34.38% -
  Horiz. % 15.09% 84.97% -8.81% -51.75% 24.85% 134.38% 100.00%
NP 6,962 39,700 47,891 35,662 11,068 74,818 64,837 -77.38%
  QoQ % -82.46% -17.10% 34.29% 222.21% -85.21% 15.39% -
  Horiz. % 10.74% 61.23% 73.86% 55.00% 17.07% 115.39% 100.00%
NP to SH 6,897 39,567 47,895 35,608 11,038 73,997 64,138 -77.36%
  QoQ % -82.57% -17.39% 34.51% 222.59% -85.08% 15.37% -
  Horiz. % 10.75% 61.69% 74.67% 55.52% 17.21% 115.37% 100.00%
Tax Rate 28.76 % 28.50 % -3.55 % -37.03 % 29.49 % 25.07 % 22.31 % 18.43%
  QoQ % 0.91% 902.82% 90.41% -225.57% 17.63% 12.37% -
  Horiz. % 128.91% 127.75% -15.91% -165.98% 132.18% 112.37% 100.00%
Total Cost 81,281 212,597 175,861 96,555 59,010 169,556 103,470 -14.85%
  QoQ % -61.77% 20.89% 82.14% 63.62% -65.20% 63.87% -
  Horiz. % 78.56% 205.47% 169.96% 93.32% 57.03% 163.87% 100.00%
Net Worth 901,353 895,902 906,714 892,027 869,882 584,173 383,898 76.56%
  QoQ % 0.61% -1.19% 1.65% 2.55% 48.91% 52.17% -
  Horiz. % 234.79% 233.37% 236.19% 232.36% 226.59% 152.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 46,184 45,236 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.10% 100.00%
Div Payout % - % - % - % - % - % 62.41 % 70.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.49% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 901,353 895,902 906,714 892,027 869,882 584,173 383,898 76.56%
  QoQ % 0.61% -1.19% 1.65% 2.55% 48.91% 52.17% -
  Horiz. % 234.79% 233.37% 236.19% 232.36% 226.59% 152.17% 100.00%
NOSH 364,920 365,674 365,610 365,585 365,496 249,646 244,521 30.56%
  QoQ % -0.21% 0.02% 0.01% 0.02% 46.41% 2.10% -
  Horiz. % 149.24% 149.55% 149.52% 149.51% 149.47% 102.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.89 % 15.74 % 21.40 % 26.97 % 15.79 % 30.62 % 38.52 % -65.22%
  QoQ % -49.87% -26.45% -20.65% 70.80% -48.43% -20.51% -
  Horiz. % 20.48% 40.86% 55.56% 70.02% 40.99% 79.49% 100.00%
ROE 0.77 % 4.42 % 5.28 % 3.99 % 1.27 % 12.67 % 16.71 % -87.12%
  QoQ % -82.58% -16.29% 32.33% 214.17% -89.98% -24.18% -
  Horiz. % 4.61% 26.45% 31.60% 23.88% 7.60% 75.82% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.18 68.99 61.20 36.17 19.17 97.89 68.83 -50.18%
  QoQ % -64.95% 12.73% 69.20% 88.68% -80.42% 42.22% -
  Horiz. % 35.13% 100.23% 88.91% 52.55% 27.85% 142.22% 100.00%
EPS 1.89 10.83 13.10 9.74 3.02 29.64 26.24 -82.66%
  QoQ % -82.55% -17.33% 34.50% 222.52% -89.81% 12.96% -
  Horiz. % 7.20% 41.27% 49.92% 37.12% 11.51% 112.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.50 18.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.4700 2.4500 2.4800 2.4400 2.3800 2.3400 1.5700 35.23%
  QoQ % 0.82% -1.21% 1.64% 2.52% 1.71% 49.04% -
  Horiz. % 157.32% 156.05% 157.96% 155.41% 151.59% 149.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.79 10.84 9.61 5.68 3.01 10.50 7.23 -34.96%
  QoQ % -65.04% 12.80% 69.19% 88.70% -71.33% 45.23% -
  Horiz. % 52.42% 149.93% 132.92% 78.56% 41.63% 145.23% 100.00%
EPS 0.30 1.70 2.06 1.53 0.47 3.18 2.76 -77.19%
  QoQ % -82.35% -17.48% 34.64% 225.53% -85.22% 15.22% -
  Horiz. % 10.87% 61.59% 74.64% 55.43% 17.03% 115.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.98 1.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.06% 100.00%
NAPS 0.3872 0.3849 0.3895 0.3832 0.3737 0.2510 0.1649 76.57%
  QoQ % 0.60% -1.18% 1.64% 2.54% 48.88% 52.21% -
  Horiz. % 234.81% 233.41% 236.20% 232.38% 226.62% 152.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.9400 2.0100 2.2000 2.1000 2.3300 2.3500 2.0000 -
P/RPS 8.02 2.91 3.59 5.81 12.15 2.40 2.91 96.45%
  QoQ % 175.60% -18.94% -38.21% -52.18% 406.25% -17.53% -
  Horiz. % 275.60% 100.00% 123.37% 199.66% 417.53% 82.47% 100.00%
P/EPS 102.65 18.58 16.79 21.56 77.15 7.93 7.62 465.26%
  QoQ % 452.48% 10.66% -22.12% -72.05% 872.89% 4.07% -
  Horiz. % 1,347.11% 243.83% 220.34% 282.94% 1,012.47% 104.07% 100.00%
EY 0.97 5.38 5.95 4.64 1.30 12.61 13.12 -82.36%
  QoQ % -81.97% -9.58% 28.23% 256.92% -89.69% -3.89% -
  Horiz. % 7.39% 41.01% 45.35% 35.37% 9.91% 96.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.87 9.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 85.08% 100.00%
P/NAPS 0.79 0.82 0.89 0.86 0.98 1.00 1.27 -27.11%
  QoQ % -3.66% -7.87% 3.49% -12.24% -2.00% -21.26% -
  Horiz. % 62.20% 64.57% 70.08% 67.72% 77.17% 78.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 27/02/12 25/11/11 -
Price 2.1300 2.0200 2.0200 2.3300 2.1700 2.4000 2.2900 -
P/RPS 8.81 2.93 3.30 6.44 11.32 2.45 3.33 91.17%
  QoQ % 200.68% -11.21% -48.76% -43.11% 362.04% -26.43% -
  Horiz. % 264.56% 87.99% 99.10% 193.39% 339.94% 73.57% 100.00%
P/EPS 112.70 18.67 15.42 23.92 71.85 8.10 8.73 449.45%
  QoQ % 503.64% 21.08% -35.54% -66.71% 787.04% -7.22% -
  Horiz. % 1,290.95% 213.86% 176.63% 274.00% 823.02% 92.78% 100.00%
EY 0.89 5.36 6.49 4.18 1.39 12.35 11.45 -81.76%
  QoQ % -83.40% -17.41% 55.26% 200.72% -88.74% 7.86% -
  Horiz. % 7.77% 46.81% 56.68% 36.51% 12.14% 107.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.71 8.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.42% 100.00%
P/NAPS 0.86 0.82 0.81 0.95 0.91 1.03 1.46 -29.71%
  QoQ % 4.88% 1.23% -14.74% 4.40% -11.65% -29.45% -
  Horiz. % 58.90% 56.16% 55.48% 65.07% 62.33% 70.55% 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
 
 

347  370  609  1067 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 INIX 0.27-0.015 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.08-0.005 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.265+0.01 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS