Highlights

[KRETAM] QoQ TTM Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -71.07%    YoY -     -84.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 372,265 362,266 299,736 292,970 270,462 252,297 299,819 15.54%
  QoQ % 2.76% 20.86% 2.31% 8.32% 7.20% -15.85% -
  Horiz. % 124.16% 120.83% 99.97% 97.72% 90.21% 84.15% 100.00%
PBT 19,566 20,732 12,370 22,797 33,747 39,671 62,636 -53.99%
  QoQ % -5.62% 67.60% -45.74% -32.45% -14.93% -36.66% -
  Horiz. % 31.24% 33.10% 19.75% 36.40% 53.88% 63.34% 100.00%
Tax -6,700 -5,539 -6,683 -12,414 1,848 30 -4,763 25.57%
  QoQ % -20.96% 17.12% 46.17% -771.75% 6,060.00% 100.63% -
  Horiz. % 140.67% 116.29% 140.31% 260.63% -38.80% -0.63% 100.00%
NP 12,866 15,193 5,687 10,383 35,595 39,701 57,873 -63.34%
  QoQ % -15.32% 167.15% -45.23% -70.83% -10.34% -31.40% -
  Horiz. % 22.23% 26.25% 9.83% 17.94% 61.51% 68.60% 100.00%
NP to SH 12,746 15,043 5,466 10,249 35,427 39,568 57,755 -63.51%
  QoQ % -15.27% 175.21% -46.67% -71.07% -10.47% -31.49% -
  Horiz. % 22.07% 26.05% 9.46% 17.75% 61.34% 68.51% 100.00%
Tax Rate 34.24 % 26.72 % 54.03 % 54.45 % -5.48 % -0.08 % 7.60 % 173.03%
  QoQ % 28.14% -50.55% -0.77% 1,093.61% -6,750.00% -101.05% -
  Horiz. % 450.53% 351.58% 710.92% 716.45% -72.11% -1.05% 100.00%
Total Cost 359,399 347,073 294,049 282,587 234,867 212,596 241,946 30.22%
  QoQ % 3.55% 18.03% 4.06% 20.32% 10.48% -12.13% -
  Horiz. % 148.55% 143.45% 121.53% 116.80% 97.07% 87.87% 100.00%
Net Worth 927,360 751,428 732,097 881,935 729,841 895,136 906,897 1.50%
  QoQ % 23.41% 2.64% -16.99% 20.84% -18.47% -1.30% -
  Horiz. % 102.26% 82.86% 80.73% 97.25% 80.48% 98.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 927,360 751,428 732,097 881,935 729,841 895,136 906,897 1.50%
  QoQ % 23.41% 2.64% -16.99% 20.84% -18.47% -1.30% -
  Horiz. % 102.26% 82.86% 80.73% 97.25% 80.48% 98.70% 100.00%
NOSH 1,840,000 375,714 366,048 357,058 364,920 365,361 365,684 193.92%
  QoQ % 389.73% 2.64% 2.52% -2.15% -0.12% -0.09% -
  Horiz. % 503.17% 102.74% 100.10% 97.64% 99.79% 99.91% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.46 % 4.19 % 1.90 % 3.54 % 13.16 % 15.74 % 19.30 % -68.24%
  QoQ % -17.42% 120.53% -46.33% -73.10% -16.39% -18.45% -
  Horiz. % 17.93% 21.71% 9.84% 18.34% 68.19% 81.55% 100.00%
ROE 1.37 % 2.00 % 0.75 % 1.16 % 4.85 % 4.42 % 6.37 % -64.14%
  QoQ % -31.50% 166.67% -35.34% -76.08% 9.73% -30.61% -
  Horiz. % 21.51% 31.40% 11.77% 18.21% 76.14% 69.39% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.23 96.42 81.88 82.05 74.12 69.05 81.99 -60.69%
  QoQ % -79.02% 17.76% -0.21% 10.70% 7.34% -15.78% -
  Horiz. % 24.67% 117.60% 99.87% 100.07% 90.40% 84.22% 100.00%
EPS 0.69 4.00 1.49 2.87 9.71 10.83 15.79 -87.62%
  QoQ % -82.75% 168.46% -48.08% -70.44% -10.34% -31.41% -
  Horiz. % 4.37% 25.33% 9.44% 18.18% 61.49% 68.59% 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 0.5040 2.0000 2.0000 2.4700 2.0000 2.4500 2.4800 -65.47%
  QoQ % -74.80% 0.00% -19.03% 23.50% -18.37% -1.21% -
  Horiz. % 20.32% 80.65% 80.65% 99.60% 80.65% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.07 15.64 12.94 12.65 11.68 10.89 12.95 15.49%
  QoQ % 2.75% 20.87% 2.29% 8.30% 7.25% -15.91% -
  Horiz. % 124.09% 120.77% 99.92% 97.68% 90.19% 84.09% 100.00%
EPS 0.55 0.65 0.24 0.44 1.53 1.71 2.49 -63.49%
  QoQ % -15.38% 170.83% -45.45% -71.24% -10.53% -31.33% -
  Horiz. % 22.09% 26.10% 9.64% 17.67% 61.45% 68.67% 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 0.4004 0.3244 0.3161 0.3808 0.3151 0.3865 0.3916 1.49%
  QoQ % 23.43% 2.63% -16.99% 20.85% -18.47% -1.30% -
  Horiz. % 102.25% 82.84% 80.72% 97.24% 80.46% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.5900 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 -
P/RPS 2.92 3.88 3.70 2.69 2.62 2.91 2.68 5.89%
  QoQ % -24.74% 4.86% 37.55% 2.67% -9.97% 8.58% -
  Horiz. % 108.96% 144.78% 138.06% 100.37% 97.76% 108.58% 100.00%
P/EPS 85.17 93.41 202.91 76.99 19.98 18.56 13.93 234.74%
  QoQ % -8.82% -53.96% 163.55% 285.34% 7.65% 33.24% -
  Horiz. % 611.41% 670.57% 1,456.64% 552.69% 143.43% 133.24% 100.00%
EY 1.17 1.07 0.49 1.30 5.00 5.39 7.18 -70.20%
  QoQ % 9.35% 118.37% -62.31% -74.00% -7.24% -24.93% -
  Horiz. % 16.30% 14.90% 6.82% 18.11% 69.64% 75.07% 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 1.17 1.87 1.52 0.89 0.97 0.82 0.89 20.02%
  QoQ % -37.43% 23.03% 70.79% -8.25% 18.29% -7.87% -
  Horiz. % 131.46% 210.11% 170.79% 100.00% 108.99% 92.13% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 -
Price 0.5900 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 -
P/RPS 2.92 0.63 4.30 3.22 2.87 2.93 2.46 12.12%
  QoQ % 363.49% -85.35% 33.54% 12.20% -2.05% 19.11% -
  Horiz. % 118.70% 25.61% 174.80% 130.89% 116.67% 119.11% 100.00%
P/EPS 85.17 15.11 235.73 91.97 21.94 18.65 12.79 254.36%
  QoQ % 463.67% -93.59% 156.31% 319.19% 17.64% 45.82% -
  Horiz. % 665.91% 118.14% 1,843.08% 719.08% 171.54% 145.82% 100.00%
EY 1.17 6.62 0.42 1.09 4.56 5.36 7.82 -71.85%
  QoQ % -82.33% 1,476.19% -61.47% -76.10% -14.93% -31.46% -
  Horiz. % 14.96% 84.65% 5.37% 13.94% 58.31% 68.54% 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 1.17 0.30 1.76 1.07 1.07 0.82 0.81 27.81%
  QoQ % 290.00% -82.95% 64.49% 0.00% 30.49% 1.23% -
  Horiz. % 144.44% 37.04% 217.28% 132.10% 132.10% 101.23% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers