Highlights

[KRETAM] QoQ TTM Result on 2012-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -15.84%    YoY -     5.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 252,297 299,819 270,659 267,946 244,375 224,655 196,805 17.92%
  QoQ % -15.85% 10.77% 1.01% 9.65% 8.78% 14.15% -
  Horiz. % 128.20% 152.34% 137.53% 136.15% 124.17% 114.15% 100.00%
PBT 39,671 62,636 68,035 88,465 99,847 105,657 96,202 -44.45%
  QoQ % -36.66% -7.94% -23.09% -11.40% -5.50% 9.83% -
  Horiz. % 41.24% 65.11% 70.72% 91.96% 103.79% 109.83% 100.00%
Tax 30 -4,763 -3,436 -25,518 -25,027 -25,072 -22,314 -
  QoQ % 100.63% -38.62% 86.53% -1.96% 0.18% -12.36% -
  Horiz. % -0.13% 21.35% 15.40% 114.36% 112.16% 112.36% 100.00%
NP 39,701 57,873 64,599 62,947 74,820 80,585 73,888 -33.78%
  QoQ % -31.40% -10.41% 2.62% -15.87% -7.15% 9.06% -
  Horiz. % 53.73% 78.33% 87.43% 85.19% 101.26% 109.06% 100.00%
NP to SH 39,568 57,755 64,171 62,275 73,999 79,787 73,277 -33.57%
  QoQ % -31.49% -10.00% 3.04% -15.84% -7.25% 8.88% -
  Horiz. % 54.00% 78.82% 87.57% 84.99% 100.99% 108.88% 100.00%
Tax Rate -0.08 % 7.60 % 5.05 % 28.85 % 25.07 % 23.73 % 23.19 % -
  QoQ % -101.05% 50.50% -82.50% 15.08% 5.65% 2.33% -
  Horiz. % -0.34% 32.77% 21.78% 124.41% 108.11% 102.33% 100.00%
Total Cost 212,596 241,946 206,060 204,999 169,555 144,070 122,917 43.85%
  QoQ % -12.13% 17.42% 0.52% 20.90% 17.69% 17.21% -
  Horiz. % 172.96% 196.84% 167.64% 166.78% 137.94% 117.21% 100.00%
Net Worth 895,136 906,897 890,835 869,882 530,276 383,839 374,214 78.39%
  QoQ % -1.30% 1.80% 2.41% 64.04% 38.15% 2.57% -
  Horiz. % 239.20% 242.35% 238.05% 232.46% 141.70% 102.57% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 0 0 36,672 36,672 36,672 36,672 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% -2.95% 18.83% 7.83% 0.00% -
  Horiz. % 0.00% 0.00% 124.35% 128.13% 107.83% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 895,136 906,897 890,835 869,882 530,276 383,839 374,214 78.39%
  QoQ % -1.30% 1.80% 2.41% 64.04% 38.15% 2.57% -
  Horiz. % 239.20% 242.35% 238.05% 232.46% 141.70% 102.57% 100.00%
NOSH 365,361 365,684 365,096 365,496 265,138 244,483 244,584 30.52%
  QoQ % -0.09% 0.16% -0.11% 37.85% 8.45% -0.04% -
  Horiz. % 149.38% 149.51% 149.27% 149.44% 108.40% 99.96% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.74 % 19.30 % 23.87 % 23.49 % 30.62 % 35.87 % 37.54 % -43.83%
  QoQ % -18.45% -19.15% 1.62% -23.29% -14.64% -4.45% -
  Horiz. % 41.93% 51.41% 63.59% 62.57% 81.57% 95.55% 100.00%
ROE 4.42 % 6.37 % 7.20 % 7.16 % 13.95 % 20.79 % 19.58 % -62.76%
  QoQ % -30.61% -11.53% 0.56% -48.67% -32.90% 6.18% -
  Horiz. % 22.57% 32.53% 36.77% 36.57% 71.25% 106.18% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.05 81.99 74.13 73.31 92.17 91.89 80.46 -9.65%
  QoQ % -15.78% 10.60% 1.12% -20.46% 0.30% 14.21% -
  Horiz. % 85.82% 101.90% 92.13% 91.11% 114.55% 114.21% 100.00%
EPS 10.83 15.79 17.58 17.04 27.91 32.63 29.96 -49.10%
  QoQ % -31.41% -10.18% 3.17% -38.95% -14.47% 8.91% -
  Horiz. % 36.15% 52.70% 58.68% 56.88% 93.16% 108.91% 100.00%
DPS 0.00 0.00 10.04 10.03 13.83 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.10% -27.48% -7.80% 0.00% -
  Horiz. % 0.00% 0.00% 66.93% 66.87% 92.20% 100.00% -
NAPS 2.4500 2.4800 2.4400 2.3800 2.0000 1.5700 1.5300 36.68%
  QoQ % -1.21% 1.64% 2.52% 19.00% 27.39% 2.61% -
  Horiz. % 160.13% 162.09% 159.48% 155.56% 130.72% 102.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.84 12.88 11.63 11.51 10.50 9.65 8.46 17.88%
  QoQ % -15.84% 10.75% 1.04% 9.62% 8.81% 14.07% -
  Horiz. % 128.13% 152.25% 137.47% 136.05% 124.11% 114.07% 100.00%
EPS 1.70 2.48 2.76 2.68 3.18 3.43 3.15 -33.59%
  QoQ % -31.45% -10.14% 2.99% -15.72% -7.29% 8.89% -
  Horiz. % 53.97% 78.73% 87.62% 85.08% 100.95% 108.89% 100.00%
DPS 0.00 0.00 1.58 1.58 1.58 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.3846 0.3896 0.3827 0.3737 0.2278 0.1649 0.1608 78.38%
  QoQ % -1.28% 1.80% 2.41% 64.05% 38.14% 2.55% -
  Horiz. % 239.18% 242.29% 238.00% 232.40% 141.67% 102.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.0100 2.2000 2.1000 2.3300 2.3500 2.0000 2.1900 -
P/RPS 2.91 2.68 2.83 3.18 2.55 2.18 2.72 4.58%
  QoQ % 8.58% -5.30% -11.01% 24.71% 16.97% -19.85% -
  Horiz. % 106.99% 98.53% 104.04% 116.91% 93.75% 80.15% 100.00%
P/EPS 18.56 13.93 11.95 13.67 8.42 6.13 7.31 85.59%
  QoQ % 33.24% 16.57% -12.58% 62.35% 37.36% -16.14% -
  Horiz. % 253.90% 190.56% 163.47% 187.00% 115.18% 83.86% 100.00%
EY 5.39 7.18 8.37 7.31 11.88 16.32 13.68 -46.10%
  QoQ % -24.93% -14.22% 14.50% -38.47% -27.21% 19.30% -
  Horiz. % 39.40% 52.49% 61.18% 53.44% 86.84% 119.30% 100.00%
DY 0.00 0.00 4.78 4.31 5.89 7.50 0.00 -
  QoQ % 0.00% 0.00% 10.90% -26.83% -21.47% 0.00% -
  Horiz. % 0.00% 0.00% 63.73% 57.47% 78.53% 100.00% -
P/NAPS 0.82 0.89 0.86 0.98 1.18 1.27 1.43 -30.86%
  QoQ % -7.87% 3.49% -12.24% -16.95% -7.09% -11.19% -
  Horiz. % 57.34% 62.24% 60.14% 68.53% 82.52% 88.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 29/08/12 25/05/12 27/02/12 25/11/11 24/08/11 -
Price 2.0200 2.0200 2.3300 2.1700 2.4000 2.2900 2.0400 -
P/RPS 2.93 2.46 3.14 2.96 2.60 2.49 2.54 9.94%
  QoQ % 19.11% -21.66% 6.08% 13.85% 4.42% -1.97% -
  Horiz. % 115.35% 96.85% 123.62% 116.54% 102.36% 98.03% 100.00%
P/EPS 18.65 12.79 13.26 12.74 8.60 7.02 6.81 95.15%
  QoQ % 45.82% -3.54% 4.08% 48.14% 22.51% 3.08% -
  Horiz. % 273.86% 187.81% 194.71% 187.08% 126.28% 103.08% 100.00%
EY 5.36 7.82 7.54 7.85 11.63 14.25 14.69 -48.78%
  QoQ % -31.46% 3.71% -3.95% -32.50% -18.39% -3.00% -
  Horiz. % 36.49% 53.23% 51.33% 53.44% 79.17% 97.00% 100.00%
DY 0.00 0.00 4.31 4.62 5.76 6.55 0.00 -
  QoQ % 0.00% 0.00% -6.71% -19.79% -12.06% 0.00% -
  Horiz. % 0.00% 0.00% 65.80% 70.53% 87.94% 100.00% -
P/NAPS 0.82 0.81 0.95 0.91 1.20 1.46 1.33 -27.45%
  QoQ % 1.23% -14.74% 4.40% -24.17% -17.81% 9.77% -
  Horiz. % 61.65% 60.90% 71.43% 68.42% 90.23% 109.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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