Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     9.05%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 290,149 185,550 98,242 362,266 271,191 172,891 88,243 120.96%
  QoQ % 56.37% 88.87% -72.88% 33.58% 56.86% 95.93% -
  Horiz. % 328.81% 210.27% 111.33% 410.53% 307.32% 195.93% 100.00%
PBT 21,578 15,112 8,606 20,733 18,952 9,152 9,772 69.49%
  QoQ % 42.79% 75.60% -58.49% 9.40% 107.08% -6.34% -
  Horiz. % 220.81% 154.65% 88.07% 212.17% 193.94% 93.66% 100.00%
Tax -12,743 -7,972 -3,971 -5,540 -5,074 -2,807 -2,810 173.72%
  QoQ % -59.85% -100.76% 28.32% -9.18% -80.76% 0.11% -
  Horiz. % 453.49% 283.70% 141.32% 197.15% 180.57% 99.89% 100.00%
NP 8,835 7,140 4,635 15,193 13,878 6,345 6,962 17.20%
  QoQ % 23.74% 54.05% -69.49% 9.48% 118.72% -8.86% -
  Horiz. % 126.90% 102.56% 66.58% 218.23% 199.34% 91.14% 100.00%
NP to SH 8,641 7,068 4,600 15,043 13,794 6,290 6,897 16.20%
  QoQ % 22.26% 53.65% -69.42% 9.05% 119.30% -8.80% -
  Horiz. % 125.29% 102.48% 66.70% 218.11% 200.00% 91.20% 100.00%
Tax Rate 59.06 % 52.75 % 46.14 % 26.72 % 26.77 % 30.67 % 28.76 % 61.49%
  QoQ % 11.96% 14.33% 72.68% -0.19% -12.72% 6.64% -
  Horiz. % 205.35% 183.41% 160.43% 92.91% 93.08% 106.64% 100.00%
Total Cost 281,314 178,410 93,607 347,073 257,313 166,546 81,281 128.63%
  QoQ % 57.68% 90.59% -73.03% 34.88% 54.50% 104.90% -
  Horiz. % 346.10% 219.50% 115.16% 427.00% 316.57% 204.90% 100.00%
Net Worth 906,385 911,400 927,360 183,018 911,062 903,273 901,353 0.37%
  QoQ % -0.55% -1.72% 406.70% -79.91% 0.86% 0.21% -
  Horiz. % 100.56% 101.11% 102.89% 20.30% 101.08% 100.21% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 906,385 911,400 927,360 183,018 911,062 903,273 901,353 0.37%
  QoQ % -0.55% -1.72% 406.70% -79.91% 0.86% 0.21% -
  Horiz. % 100.56% 101.11% 102.89% 20.30% 101.08% 100.21% 100.00%
NOSH 1,838,510 1,860,000 1,840,000 365,306 365,888 365,697 364,920 193.60%
  QoQ % -1.16% 1.09% 403.69% -0.16% 0.05% 0.21% -
  Horiz. % 503.81% 509.70% 504.22% 100.11% 100.27% 100.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.04 % 3.85 % 4.72 % 4.19 % 5.12 % 3.67 % 7.89 % -47.02%
  QoQ % -21.04% -18.43% 12.65% -18.16% 39.51% -53.49% -
  Horiz. % 38.53% 48.80% 59.82% 53.11% 64.89% 46.51% 100.00%
ROE 0.95 % 0.78 % 0.50 % 8.22 % 1.51 % 0.70 % 0.77 % 15.02%
  QoQ % 21.79% 56.00% -93.92% 444.37% 115.71% -9.09% -
  Horiz. % 123.38% 101.30% 64.94% 1,067.53% 196.10% 90.91% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.78 9.98 5.34 99.17 74.12 47.28 24.18 -24.74%
  QoQ % 58.12% 86.89% -94.62% 33.80% 56.77% 95.53% -
  Horiz. % 65.26% 41.27% 22.08% 410.13% 306.53% 195.53% 100.00%
EPS 0.47 0.38 0.25 0.82 3.77 1.72 1.89 -60.42%
  QoQ % 23.68% 52.00% -69.51% -78.25% 119.19% -8.99% -
  Horiz. % 24.87% 20.11% 13.23% 43.39% 199.47% 91.01% 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 0.4930 0.4900 0.5040 0.5010 2.4900 2.4700 2.4700 -65.81%
  QoQ % 0.61% -2.78% 0.60% -79.88% 0.81% 0.00% -
  Horiz. % 19.96% 19.84% 20.40% 20.28% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.47 7.97 4.22 15.56 11.65 7.43 3.79 121.06%
  QoQ % 56.46% 88.86% -72.88% 33.56% 56.80% 96.04% -
  Horiz. % 329.02% 210.29% 111.35% 410.55% 307.39% 196.04% 100.00%
EPS 0.37 0.30 0.20 0.65 0.59 0.27 0.30 14.99%
  QoQ % 23.33% 50.00% -69.23% 10.17% 118.52% -10.00% -
  Horiz. % 123.33% 100.00% 66.67% 216.67% 196.67% 90.00% 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 0.3894 0.3916 0.3984 0.0786 0.3914 0.3881 0.3872 0.38%
  QoQ % -0.56% -1.71% 406.87% -79.92% 0.85% 0.23% -
  Horiz. % 100.57% 101.14% 102.89% 20.30% 101.08% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5200 0.5750 0.5900 3.7400 3.0300 2.2100 1.9400 -
P/RPS 3.29 5.76 11.05 3.77 4.09 4.67 8.02 -44.76%
  QoQ % -42.88% -47.87% 193.10% -7.82% -12.42% -41.77% -
  Horiz. % 41.02% 71.82% 137.78% 47.01% 51.00% 58.23% 100.00%
P/EPS 110.64 151.32 236.00 90.82 80.37 128.49 102.65 5.12%
  QoQ % -26.88% -35.88% 159.85% 13.00% -37.45% 25.17% -
  Horiz. % 107.78% 147.41% 229.91% 88.48% 78.30% 125.17% 100.00%
EY 0.90 0.66 0.42 1.10 1.24 0.78 0.97 -4.87%
  QoQ % 36.36% 57.14% -61.82% -11.29% 58.97% -19.59% -
  Horiz. % 92.78% 68.04% 43.30% 113.40% 127.84% 80.41% 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 1.05 1.17 1.17 7.47 1.22 0.89 0.79 20.86%
  QoQ % -10.26% 0.00% -84.34% 512.30% 37.08% 12.66% -
  Horiz. % 132.91% 148.10% 148.10% 945.57% 154.43% 112.66% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 -
Price 0.5000 0.5350 0.5900 0.6050 3.5200 2.6400 2.1300 -
P/RPS 3.17 5.36 11.05 0.61 4.75 5.58 8.81 -49.38%
  QoQ % -40.86% -51.49% 1,711.48% -87.16% -14.87% -36.66% -
  Horiz. % 35.98% 60.84% 125.43% 6.92% 53.92% 63.34% 100.00%
P/EPS 106.38 140.79 236.00 14.69 93.37 153.49 112.70 -3.77%
  QoQ % -24.44% -40.34% 1,506.54% -84.27% -39.17% 36.19% -
  Horiz. % 94.39% 124.92% 209.41% 13.03% 82.85% 136.19% 100.00%
EY 0.94 0.71 0.42 6.81 1.07 0.65 0.89 3.71%
  QoQ % 32.39% 69.05% -93.83% 536.45% 64.62% -26.97% -
  Horiz. % 105.62% 79.78% 47.19% 765.17% 120.22% 73.03% 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 1.01 1.09 1.17 1.21 1.41 1.07 0.86 11.30%
  QoQ % -7.34% -6.84% -3.31% -14.18% 31.78% 24.42% -
  Horiz. % 117.44% 126.74% 136.05% 140.70% 163.95% 124.42% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers