Highlights

[KRETAM] QoQ 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 -     122.60%    YoY -     8.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 28,545 91,535 62,139 70,078 76,067 62,375 26.00%
  QoQ % 209.14% -68.82% 47.31% -11.33% -7.87% 21.95% -
  Horiz. % 141.47% 45.76% 146.75% 99.62% 112.35% 121.95% 100.00%
PBT 9,772 -6,581 20,227 10,329 15,696 16,384 25,626 -47.38%
  QoQ % 248.49% -132.54% 95.83% -34.19% -4.20% -36.06% -
  Horiz. % 38.13% -25.68% 78.93% 40.31% 61.25% 63.94% 100.00%
Tax -2,810 -1,610 -7,998 14,266 -4,628 -6,403 -6,671 -43.78%
  QoQ % -74.53% 79.87% -156.06% 408.25% 27.72% 4.02% -
  Horiz. % 42.12% 24.13% 119.89% -213.85% 69.37% 95.98% 100.00%
NP 6,962 -8,191 12,229 24,595 11,068 9,981 18,955 -48.68%
  QoQ % 185.00% -166.98% -50.28% 122.22% 10.89% -47.34% -
  Horiz. % 36.73% -43.21% 64.52% 129.75% 58.39% 52.66% 100.00%
NP to SH 6,897 -8,328 12,287 24,571 11,038 9,859 18,703 -48.54%
  QoQ % 182.82% -167.78% -49.99% 122.60% 11.96% -47.29% -
  Horiz. % 36.88% -44.53% 65.70% 131.37% 59.02% 52.71% 100.00%
Tax Rate 28.76 % - % 39.54 % -138.12 % 29.49 % 39.08 % 26.03 % 6.87%
  QoQ % 0.00% 0.00% 128.63% -568.36% -24.54% 50.13% -
  Horiz. % 110.49% 0.00% 151.90% -530.62% 113.29% 150.13% 100.00%
Total Cost 81,281 36,736 79,306 37,544 59,010 66,086 43,420 51.83%
  QoQ % 121.26% -53.68% 111.23% -36.38% -10.71% 52.20% -
  Horiz. % 187.20% 84.61% 182.65% 86.47% 135.91% 152.20% 100.00%
Net Worth 901,353 895,136 906,897 890,835 869,882 530,276 383,839 76.58%
  QoQ % 0.69% -1.30% 1.80% 2.41% 64.04% 38.15% -
  Horiz. % 234.83% 233.21% 236.27% 232.09% 226.63% 138.15% 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 - - - - - - 36,672 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 196.08 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 901,353 895,136 906,897 890,835 869,882 530,276 383,839 76.58%
  QoQ % 0.69% -1.30% 1.80% 2.41% 64.04% 38.15% -
  Horiz. % 234.83% 233.21% 236.27% 232.09% 226.63% 138.15% 100.00%
NOSH 364,920 365,361 365,684 365,096 365,496 265,138 244,483 30.57%
  QoQ % -0.12% -0.09% 0.16% -0.11% 37.85% 8.45% -
  Horiz. % 149.26% 149.44% 149.57% 149.33% 149.50% 108.45% 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 % -28.70 % 13.36 % 39.58 % 15.79 % 13.12 % 30.39 % -59.27%
  QoQ % 127.49% -314.82% -66.25% 150.66% 20.35% -56.83% -
  Horiz. % 25.96% -94.44% 43.96% 130.24% 51.96% 43.17% 100.00%
ROE 0.77 % -0.93 % 1.35 % 2.76 % 1.27 % 1.86 % 4.87 % -70.73%
  QoQ % 182.80% -168.89% -51.09% 117.32% -31.72% -61.81% -
  Horiz. % 15.81% -19.10% 27.72% 56.67% 26.08% 38.19% 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 7.81 25.03 17.02 19.17 28.69 25.51 -3.50%
  QoQ % 209.60% -68.80% 47.06% -11.22% -33.18% 12.47% -
  Horiz. % 94.79% 30.62% 98.12% 66.72% 75.15% 112.47% 100.00%
EPS 1.89 -2.28 3.36 6.73 3.02 3.72 7.65 -60.59%
  QoQ % 182.89% -167.86% -50.07% 122.85% -18.82% -51.37% -
  Horiz. % 24.71% -29.80% 43.92% 87.97% 39.48% 48.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.4700 2.4500 2.4800 2.4400 2.3800 2.0000 1.5700 35.23%
  QoQ % 0.82% -1.21% 1.64% 2.52% 19.00% 27.39% -
  Horiz. % 157.32% 156.05% 157.96% 155.41% 151.59% 127.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.81 1.23 3.95 2.68 3.03 3.28 2.69 26.09%
  QoQ % 209.76% -68.86% 47.39% -11.55% -7.62% 21.93% -
  Horiz. % 141.64% 45.72% 146.84% 99.63% 112.64% 121.93% 100.00%
EPS 0.30 -0.36 0.53 1.06 0.48 0.43 0.81 -48.40%
  QoQ % 183.33% -167.92% -50.00% 120.83% 11.63% -46.91% -
  Horiz. % 37.04% -44.44% 65.43% 130.86% 59.26% 53.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3892 0.3865 0.3916 0.3846 0.3756 0.2290 0.1657 76.61%
  QoQ % 0.70% -1.30% 1.82% 2.40% 64.02% 38.20% -
  Horiz. % 234.88% 233.25% 236.33% 232.11% 226.67% 138.20% 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 25.73 8.79 12.34 12.15 8.19 7.84 1.52%
  QoQ % -68.83% 192.72% -28.77% 1.56% 48.35% 4.46% -
  Horiz. % 102.30% 328.19% 112.12% 157.40% 154.97% 104.46% 100.00%
P/EPS 102.65 -88.18 65.48 31.20 77.15 63.20 26.14 148.70%
  QoQ % 216.41% -234.67% 109.87% -59.56% 22.07% 141.78% -
  Horiz. % 392.69% -337.34% 250.50% 119.36% 295.14% 241.78% 100.00%
EY 0.97 -1.13 1.53 3.20 1.30 1.58 3.83 -59.94%
  QoQ % 185.84% -173.86% -52.19% 146.15% -17.72% -58.75% -
  Horiz. % 25.33% -29.50% 39.95% 83.55% 33.94% 41.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.82 0.89 0.86 0.98 1.18 1.27 -27.11%
  QoQ % -3.66% -7.87% 3.49% -12.24% -16.95% -7.09% -
  Horiz. % 62.20% 64.57% 70.08% 67.72% 77.17% 92.91% 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 25.85 8.07 13.69 11.32 8.37 8.98 -1.26%
  QoQ % -65.92% 220.32% -41.05% 20.94% 35.24% -6.79% -
  Horiz. % 98.11% 287.86% 89.87% 152.45% 126.06% 93.21% 100.00%
P/EPS 112.70 -88.62 60.12 34.62 71.85 64.54 29.93 141.84%
  QoQ % 227.17% -247.41% 73.66% -51.82% 11.33% 115.64% -
  Horiz. % 376.55% -296.09% 200.87% 115.67% 240.06% 215.64% 100.00%
EY 0.89 -1.13 1.66 2.89 1.39 1.55 3.34 -58.56%
  QoQ % 178.76% -168.07% -42.56% 107.91% -10.32% -53.59% -
  Horiz. % 26.65% -33.83% 49.70% 86.53% 41.62% 46.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.82 0.81 0.95 0.91 1.20 1.46 -29.71%
  QoQ % 4.88% 1.23% -14.74% 4.40% -24.17% -17.81% -
  Horiz. % 58.90% 56.16% 55.48% 65.07% 62.33% 82.19% 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.
 


 

360  301  584  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.52+0.03 
 DGB 0.155-0.01 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.32-0.02 
 VELESTO 0.385+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
Partners & Brokers