Highlights

[KRETAM] QoQ Quarter Result on 2012-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -49.99%    YoY -     -34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,647 88,243 28,545 91,535 62,139 70,078 76,067 7.39%
  QoQ % -4.08% 209.14% -68.82% 47.31% -11.33% -7.87% -
  Horiz. % 111.28% 116.01% 37.53% 120.33% 81.69% 92.13% 100.00%
PBT -621 9,772 -6,581 20,227 10,329 15,696 16,384 -
  QoQ % -106.35% 248.49% -132.54% 95.83% -34.19% -4.20% -
  Horiz. % -3.79% 59.64% -40.17% 123.46% 63.04% 95.80% 100.00%
Tax 4 -2,810 -1,610 -7,998 14,266 -4,628 -6,403 -
  QoQ % 100.14% -74.53% 79.87% -156.06% 408.25% 27.72% -
  Horiz. % -0.06% 43.89% 25.14% 124.91% -222.80% 72.28% 100.00%
NP -617 6,962 -8,191 12,229 24,595 11,068 9,981 -
  QoQ % -108.86% 185.00% -166.98% -50.28% 122.22% 10.89% -
  Horiz. % -6.18% 69.75% -82.07% 122.52% 246.42% 110.89% 100.00%
NP to SH -607 6,897 -8,328 12,287 24,571 11,038 9,859 -
  QoQ % -108.80% 182.82% -167.78% -49.99% 122.60% 11.96% -
  Horiz. % -6.16% 69.96% -84.47% 124.63% 249.22% 111.96% 100.00%
Tax Rate - % 28.76 % - % 39.54 % -138.12 % 29.49 % 39.08 % -
  QoQ % 0.00% 0.00% 0.00% 128.63% -568.36% -24.54% -
  Horiz. % 0.00% 73.59% 0.00% 101.18% -353.43% 75.46% 100.00%
Total Cost 85,264 81,281 36,736 79,306 37,544 59,010 66,086 18.53%
  QoQ % 4.90% 121.26% -53.68% 111.23% -36.38% -10.71% -
  Horiz. % 129.02% 122.99% 55.59% 120.00% 56.81% 89.29% 100.00%
Net Worth 881,935 901,353 895,136 906,897 890,835 869,882 530,276 40.42%
  QoQ % -2.15% 0.69% -1.30% 1.80% 2.41% 64.04% -
  Horiz. % 166.32% 169.98% 168.81% 171.02% 167.99% 164.04% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 881,935 901,353 895,136 906,897 890,835 869,882 530,276 40.42%
  QoQ % -2.15% 0.69% -1.30% 1.80% 2.41% 64.04% -
  Horiz. % 166.32% 169.98% 168.81% 171.02% 167.99% 164.04% 100.00%
NOSH 357,058 364,920 365,361 365,684 365,096 365,496 265,138 21.97%
  QoQ % -2.15% -0.12% -0.09% 0.16% -0.11% 37.85% -
  Horiz. % 134.67% 137.63% 137.80% 137.92% 137.70% 137.85% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.73 % 7.89 % -28.70 % 13.36 % 39.58 % 15.79 % 13.12 % -
  QoQ % -109.25% 127.49% -314.82% -66.25% 150.66% 20.35% -
  Horiz. % -5.56% 60.14% -218.75% 101.83% 301.68% 120.35% 100.00%
ROE -0.07 % 0.77 % -0.93 % 1.35 % 2.76 % 1.27 % 1.86 % -
  QoQ % -109.09% 182.80% -168.89% -51.09% 117.32% -31.72% -
  Horiz. % -3.76% 41.40% -50.00% 72.58% 148.39% 68.28% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.71 24.18 7.81 25.03 17.02 19.17 28.69 -11.95%
  QoQ % -1.94% 209.60% -68.80% 47.06% -11.22% -33.18% -
  Horiz. % 82.64% 84.28% 27.22% 87.24% 59.32% 66.82% 100.00%
EPS -0.17 1.89 -2.28 3.36 6.73 3.02 3.72 -
  QoQ % -108.99% 182.89% -167.86% -50.07% 122.85% -18.82% -
  Horiz. % -4.57% 50.81% -61.29% 90.32% 180.91% 81.18% 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 2.4700 2.4700 2.4500 2.4800 2.4400 2.3800 2.0000 15.12%
  QoQ % 0.00% 0.82% -1.21% 1.64% 2.52% 19.00% -
  Horiz. % 123.50% 123.50% 122.50% 124.00% 122.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.64 3.79 1.23 3.93 2.67 3.01 3.27 7.41%
  QoQ % -3.96% 208.13% -68.70% 47.19% -11.30% -7.95% -
  Horiz. % 111.31% 115.90% 37.61% 120.18% 81.65% 92.05% 100.00%
EPS -0.03 0.30 -0.36 0.53 1.06 0.47 0.42 -
  QoQ % -110.00% 183.33% -167.92% -50.00% 125.53% 11.90% -
  Horiz. % -7.14% 71.43% -85.71% 126.19% 252.38% 111.90% 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 0.3789 0.3872 0.3846 0.3896 0.3827 0.3737 0.2278 40.43%
  QoQ % -2.14% 0.68% -1.28% 1.80% 2.41% 64.05% -
  Horiz. % 166.33% 169.97% 168.83% 171.03% 168.00% 164.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.2100 1.9400 2.0100 2.2000 2.1000 2.3300 2.3500 -
P/RPS 9.32 8.02 25.73 8.79 12.34 12.15 8.19 9.01%
  QoQ % 16.21% -68.83% 192.72% -28.77% 1.56% 48.35% -
  Horiz. % 113.80% 97.92% 314.16% 107.33% 150.67% 148.35% 100.00%
P/EPS -1,300.00 102.65 -88.18 65.48 31.20 77.15 63.20 -
  QoQ % -1,366.44% 216.41% -234.67% 109.87% -59.56% 22.07% -
  Horiz. % -2,056.96% 162.42% -139.53% 103.61% 49.37% 122.07% 100.00%
EY -0.08 0.97 -1.13 1.53 3.20 1.30 1.58 -
  QoQ % -108.25% 185.84% -173.86% -52.19% 146.15% -17.72% -
  Horiz. % -5.06% 61.39% -71.52% 96.84% 202.53% 82.28% 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 0.89 0.79 0.82 0.89 0.86 0.98 1.18 -17.16%
  QoQ % 12.66% -3.66% -7.87% 3.49% -12.24% -16.95% -
  Horiz. % 75.42% 66.95% 69.49% 75.42% 72.88% 83.05% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 27/02/12 -
Price 2.6400 2.1300 2.0200 2.0200 2.3300 2.1700 2.4000 -
P/RPS 11.14 8.81 25.85 8.07 13.69 11.32 8.37 21.02%
  QoQ % 26.45% -65.92% 220.32% -41.05% 20.94% 35.24% -
  Horiz. % 133.09% 105.26% 308.84% 96.42% 163.56% 135.24% 100.00%
P/EPS -1,552.94 112.70 -88.62 60.12 34.62 71.85 64.54 -
  QoQ % -1,477.94% 227.17% -247.41% 73.66% -51.82% 11.33% -
  Horiz. % -2,406.17% 174.62% -137.31% 93.15% 53.64% 111.33% 100.00%
EY -0.06 0.89 -1.13 1.66 2.89 1.39 1.55 -
  QoQ % -106.74% 178.76% -168.07% -42.56% 107.91% -10.32% -
  Horiz. % -3.87% 57.42% -72.90% 107.10% 186.45% 89.68% 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 1.07 0.86 0.82 0.81 0.95 0.91 1.20 -7.37%
  QoQ % 24.42% 4.88% 1.23% -14.74% 4.40% -24.17% -
  Horiz. % 89.17% 71.67% 68.33% 67.50% 79.17% 75.83% 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.
 


FEATURED EVENT
 

510  226  537  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.33+0.02 
 SAPNRG-WA 0.11+0.01 
 HIBISCS 1.11+0.06 
 HSI-H4Y 0.19-0.04 
 VS 0.995+0.065 
 HSI-C3W 0.40+0.065 
 ARMADA 0.225+0.01 
 HSI-H6F 0.40-0.05 
 ECONBHD 0.51+0.035 
 HSI-C3V 0.145+0.025 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers