Highlights

[KRETAM] QoQ TTM 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 -     3.04%    YoY -     -12.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 270,462 252,297 299,819 270,659 267,946 244,375 224,655 13.16%
  QoQ % 7.20% -15.85% 10.77% 1.01% 9.65% 8.78% -
  Horiz. % 120.39% 112.30% 133.46% 120.48% 119.27% 108.78% 100.00%
PBT 33,747 39,671 62,636 68,035 88,465 99,847 105,657 -53.24%
  QoQ % -14.93% -36.66% -7.94% -23.09% -11.40% -5.50% -
  Horiz. % 31.94% 37.55% 59.28% 64.39% 83.73% 94.50% 100.00%
Tax 1,848 30 -4,763 -3,436 -25,518 -25,027 -25,072 -
  QoQ % 6,060.00% 100.63% -38.62% 86.53% -1.96% 0.18% -
  Horiz. % -7.37% -0.12% 19.00% 13.70% 101.78% 99.82% 100.00%
NP 35,595 39,701 57,873 64,599 62,947 74,820 80,585 -41.97%
  QoQ % -10.34% -31.40% -10.41% 2.62% -15.87% -7.15% -
  Horiz. % 44.17% 49.27% 71.82% 80.16% 78.11% 92.85% 100.00%
NP to SH 35,427 39,568 57,755 64,171 62,275 73,999 79,787 -41.77%
  QoQ % -10.47% -31.49% -10.00% 3.04% -15.84% -7.25% -
  Horiz. % 44.40% 49.59% 72.39% 80.43% 78.05% 92.75% 100.00%
Tax Rate -5.48 % -0.08 % 7.60 % 5.05 % 28.85 % 25.07 % 23.73 % -
  QoQ % -6,750.00% -101.05% 50.50% -82.50% 15.08% 5.65% -
  Horiz. % -23.09% -0.34% 32.03% 21.28% 121.58% 105.65% 100.00%
Total Cost 234,867 212,596 241,946 206,060 204,999 169,555 144,070 38.47%
  QoQ % 10.48% -12.13% 17.42% 0.52% 20.90% 17.69% -
  Horiz. % 163.02% 147.56% 167.94% 143.03% 142.29% 117.69% 100.00%
Net Worth 729,841 895,136 906,897 890,835 869,882 530,276 383,839 53.42%
  QoQ % -18.47% -1.30% 1.80% 2.41% 64.04% 38.15% -
  Horiz. % 190.14% 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 0 0 0 36,672 36,672 36,672 36,672 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 57.15 % 58.89 % 49.56 % 45.96 % -
  QoQ % 0.00% 0.00% 0.00% -2.95% 18.83% 7.83% -
  Horiz. % 0.00% 0.00% 0.00% 124.35% 128.13% 107.83% 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 729,841 895,136 906,897 890,835 869,882 530,276 383,839 53.42%
  QoQ % -18.47% -1.30% 1.80% 2.41% 64.04% 38.15% -
  Horiz. % 190.14% 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 13.16 % 15.74 % 19.30 % 23.87 % 23.49 % 30.62 % 35.87 % -48.72%
  QoQ % -16.39% -18.45% -19.15% 1.62% -23.29% -14.64% -
  Horiz. % 36.69% 43.88% 53.81% 66.55% 65.49% 85.36% 100.00%
ROE 4.85 % 4.42 % 6.37 % 7.20 % 7.16 % 13.95 % 20.79 % -62.07%
  QoQ % 9.73% -30.61% -11.53% 0.56% -48.67% -32.90% -
  Horiz. % 23.33% 21.26% 30.64% 34.63% 34.44% 67.10% 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 74.12 69.05 81.99 74.13 73.31 92.17 91.89 -13.34%
  QoQ % 7.34% -15.78% 10.60% 1.12% -20.46% 0.30% -
  Horiz. % 80.66% 75.14% 89.23% 80.67% 79.78% 100.30% 100.00%
EPS 9.71 10.83 15.79 17.58 17.04 27.91 32.63 -55.39%
  QoQ % -10.34% -31.41% -10.18% 3.17% -38.95% -14.47% -
  Horiz. % 29.76% 33.19% 48.39% 53.88% 52.22% 85.53% 100.00%
DPS 0.00 0.00 0.00 10.04 10.03 13.83 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.10% -27.48% -7.80% -
  Horiz. % 0.00% 0.00% 0.00% 66.93% 66.87% 92.20% 100.00%
NAPS 2.0000 2.4500 2.4800 2.4400 2.3800 2.0000 1.5700 17.50%
  QoQ % -18.37% -1.21% 1.64% 2.52% 19.00% 27.39% -
  Horiz. % 127.39% 156.05% 157.96% 155.41% 151.59% 127.39% 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 11.62 10.84 12.88 11.63 11.51 10.50 9.65 13.17%
  QoQ % 7.20% -15.84% 10.75% 1.04% 9.62% 8.81% -
  Horiz. % 120.41% 112.33% 133.47% 120.52% 119.27% 108.81% 100.00%
EPS 1.52 1.70 2.48 2.76 2.68 3.18 3.43 -41.85%
  QoQ % -10.59% -31.45% -10.14% 2.99% -15.72% -7.29% -
  Horiz. % 44.31% 49.56% 72.30% 80.47% 78.13% 92.71% 100.00%
DPS 0.00 0.00 0.00 1.58 1.58 1.58 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3136 0.3846 0.3896 0.3827 0.3737 0.2278 0.1649 53.44%
  QoQ % -18.46% -1.28% 1.80% 2.41% 64.05% 38.14% -
  Horiz. % 190.18% 233.23% 236.26% 232.08% 226.62% 138.14% 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 2.62 2.91 2.68 2.83 3.18 2.55 2.18 13.03%
  QoQ % -9.97% 8.58% -5.30% -11.01% 24.71% 16.97% -
  Horiz. % 120.18% 133.49% 122.94% 129.82% 145.87% 116.97% 100.00%
P/EPS 19.98 18.56 13.93 11.95 13.67 8.42 6.13 119.67%
  QoQ % 7.65% 33.24% 16.57% -12.58% 62.35% 37.36% -
  Horiz. % 325.94% 302.77% 227.24% 194.94% 223.00% 137.36% 100.00%
EY 5.00 5.39 7.18 8.37 7.31 11.88 16.32 -54.52%
  QoQ % -7.24% -24.93% -14.22% 14.50% -38.47% -27.21% -
  Horiz. % 30.64% 33.03% 44.00% 51.29% 44.79% 72.79% 100.00%
DY 0.00 0.00 0.00 4.78 4.31 5.89 7.50 -
  QoQ % 0.00% 0.00% 0.00% 10.90% -26.83% -21.47% -
  Horiz. % 0.00% 0.00% 0.00% 63.73% 57.47% 78.53% 100.00%
P/NAPS 0.97 0.82 0.89 0.86 0.98 1.18 1.27 -16.43%
  QoQ % 18.29% -7.87% 3.49% -12.24% -16.95% -7.09% -
  Horiz. % 76.38% 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 2.87 2.93 2.46 3.14 2.96 2.60 2.49 9.92%
  QoQ % -2.05% 19.11% -21.66% 6.08% 13.85% 4.42% -
  Horiz. % 115.26% 117.67% 98.80% 126.10% 118.88% 104.42% 100.00%
P/EPS 21.94 18.65 12.79 13.26 12.74 8.60 7.02 113.62%
  QoQ % 17.64% 45.82% -3.54% 4.08% 48.14% 22.51% -
  Horiz. % 312.54% 265.67% 182.19% 188.89% 181.48% 122.51% 100.00%
EY 4.56 5.36 7.82 7.54 7.85 11.63 14.25 -53.18%
  QoQ % -14.93% -31.46% 3.71% -3.95% -32.50% -18.39% -
  Horiz. % 32.00% 37.61% 54.88% 52.91% 55.09% 81.61% 100.00%
DY 0.00 0.00 0.00 4.31 4.62 5.76 6.55 -
  QoQ % 0.00% 0.00% 0.00% -6.71% -19.79% -12.06% -
  Horiz. % 0.00% 0.00% 0.00% 65.80% 70.53% 87.94% 100.00%
P/NAPS 1.07 0.82 0.81 0.95 0.91 1.20 1.46 -18.70%
  QoQ % 30.49% 1.23% -14.74% 4.40% -24.17% -17.81% -
  Horiz. % 73.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

379  359  602  1178 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 LAMBO 0.030.00 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 DGB 0.09-0.015 
 AT 0.185+0.005 

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!
PARTNERS & BROKERS