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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers