Highlights

[KRETAM] YoY Annualized Quarter 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 -     -54.40%    YoY -     -82.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 244,222 354,984 371,100 345,782 264,434 211,866 128,612 11.27%
  YoY % -31.20% -4.34% 7.32% 30.76% 24.81% 64.73% -
  Horiz. % 189.89% 276.01% 288.54% 268.86% 205.61% 164.73% 100.00%
PBT -5,008 -5,070 30,224 18,304 52,050 115,674 48,744 -
  YoY % 1.22% -116.77% 65.12% -64.83% -55.00% 137.31% -
  Horiz. % -10.27% -10.40% 62.01% 37.55% 106.78% 237.31% 100.00%
Tax -716 -5,426 -15,944 -5,614 19,274 -23,906 -12,634 -38.00%
  YoY % 86.80% 65.97% -184.00% -129.13% 180.62% -89.22% -
  Horiz. % 5.67% 42.95% 126.20% 44.44% -152.56% 189.22% 100.00%
NP -5,724 -10,496 14,280 12,690 71,324 91,768 36,110 -
  YoY % 45.46% -173.50% 12.53% -82.21% -22.28% 154.13% -
  Horiz. % -15.85% -29.07% 39.55% 35.14% 197.52% 254.13% 100.00%
NP to SH -5,464 -10,314 14,136 12,580 71,216 90,874 35,794 -
  YoY % 47.02% -172.96% 12.37% -82.34% -21.63% 153.88% -
  Horiz. % -15.27% -28.81% 39.49% 35.15% 198.96% 253.88% 100.00%
Tax Rate - % - % 52.75 % 30.67 % -37.03 % 20.67 % 25.92 % -
  YoY % 0.00% 0.00% 71.99% 182.82% -279.15% -20.25% -
  Horiz. % 0.00% 0.00% 203.51% 118.33% -142.86% 79.75% 100.00%
Total Cost 249,946 365,480 356,820 333,092 193,110 120,098 92,502 18.00%
  YoY % -31.61% 2.43% 7.12% 72.49% 60.79% 29.83% -
  Horiz. % 270.21% 395.10% 385.74% 360.09% 208.76% 129.83% 100.00%
Net Worth 892,453 906,158 911,400 903,273 892,027 374,158 301,383 19.81%
  YoY % -1.51% -0.58% 0.90% 1.26% 138.41% 24.15% -
  Horiz. % 296.12% 300.67% 302.40% 299.71% 295.98% 124.15% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 892,453 906,158 911,400 903,273 892,027 374,158 301,383 19.81%
  YoY % -1.51% -0.58% 0.90% 1.26% 138.41% 24.15% -
  Horiz. % 296.12% 300.67% 302.40% 299.71% 295.98% 124.15% 100.00%
NOSH 1,821,333 1,841,785 1,860,000 365,697 365,585 244,547 186,039 46.21%
  YoY % -1.11% -0.98% 408.62% 0.03% 49.49% 31.45% -
  Horiz. % 979.00% 990.00% 999.79% 196.57% 196.51% 131.45% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.34 % -2.96 % 3.85 % 3.67 % 26.97 % 43.31 % 28.08 % -
  YoY % 20.95% -176.88% 4.90% -86.39% -37.73% 54.24% -
  Horiz. % -8.33% -10.54% 13.71% 13.07% 96.05% 154.24% 100.00%
ROE -0.61 % -1.14 % 1.55 % 1.39 % 7.98 % 24.29 % 11.88 % -
  YoY % 46.49% -173.55% 11.51% -82.58% -67.15% 104.46% -
  Horiz. % -5.13% -9.60% 13.05% 11.70% 67.17% 204.46% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.41 19.27 19.95 94.55 72.33 86.64 69.13 -23.90%
  YoY % -30.41% -3.41% -78.90% 30.72% -16.52% 25.33% -
  Horiz. % 19.40% 27.88% 28.86% 136.77% 104.63% 125.33% 100.00%
EPS -0.30 -0.56 0.76 3.44 19.48 37.16 19.24 -
  YoY % 46.43% -173.68% -77.91% -82.34% -47.58% 93.14% -
  Horiz. % -1.56% -2.91% 3.95% 17.88% 101.25% 193.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 -18.05%
  YoY % -0.41% 0.41% -80.16% 1.23% 59.48% -5.56% -
  Horiz. % 30.25% 30.37% 30.25% 152.47% 150.62% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.54 15.33 16.02 14.93 11.42 9.15 5.55 11.27%
  YoY % -31.25% -4.31% 7.30% 30.74% 24.81% 64.86% -
  Horiz. % 189.91% 276.22% 288.65% 269.01% 205.77% 164.86% 100.00%
EPS -0.24 -0.45 0.61 0.54 3.07 3.92 1.55 -
  YoY % 46.67% -173.77% 12.96% -82.41% -21.68% 152.90% -
  Horiz. % -15.48% -29.03% 39.35% 34.84% 198.06% 252.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3853 0.3912 0.3935 0.3900 0.3851 0.1615 0.1301 19.82%
  YoY % -1.51% -0.58% 0.90% 1.27% 138.45% 24.14% -
  Horiz. % 296.16% 300.69% 302.46% 299.77% 296.00% 124.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5800 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 -
P/RPS 4.33 2.13 2.88 2.34 2.90 2.53 1.88 14.90%
  YoY % 103.29% -26.04% 23.08% -19.31% 14.62% 34.57% -
  Horiz. % 230.32% 113.30% 153.19% 124.47% 154.26% 134.57% 100.00%
P/EPS -193.33 -73.21 75.66 64.24 10.78 5.89 6.76 -
  YoY % -164.08% -196.76% 17.78% 495.92% 83.02% -12.87% -
  Horiz. % -2,859.91% -1,082.99% 1,119.23% 950.30% 159.47% 87.13% 100.00%
EY -0.52 -1.37 1.32 1.56 9.28 16.97 14.80 -
  YoY % 62.04% -203.79% -15.38% -83.19% -45.32% 14.66% -
  Horiz. % -3.51% -9.26% 8.92% 10.54% 62.70% 114.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 0.83 1.17 0.89 0.86 1.43 0.80 6.69%
  YoY % 42.17% -29.06% 31.46% 3.49% -39.86% 78.75% -
  Horiz. % 147.50% 103.75% 146.25% 111.25% 107.50% 178.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 -
Price 0.5550 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 -
P/RPS 4.14 2.00 2.68 2.79 3.22 2.35 2.13 11.70%
  YoY % 107.00% -25.37% -3.94% -13.35% 37.02% 10.33% -
  Horiz. % 194.37% 93.90% 125.82% 130.99% 151.17% 110.33% 100.00%
P/EPS -185.00 -68.75 70.39 76.74 11.96 5.49 7.64 -
  YoY % -169.09% -197.67% -8.27% 541.64% 117.85% -28.14% -
  Horiz. % -2,421.47% -899.87% 921.34% 1,004.45% 156.54% 71.86% 100.00%
EY -0.54 -1.45 1.42 1.30 8.36 18.22 13.09 -
  YoY % 62.76% -202.11% 9.23% -84.45% -54.12% 39.19% -
  Horiz. % -4.13% -11.08% 10.85% 9.93% 63.87% 139.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 0.78 1.09 1.07 0.95 1.33 0.91 3.67%
  YoY % 44.87% -28.44% 1.87% 12.63% -28.57% 46.15% -
  Horiz. % 124.18% 85.71% 119.78% 117.58% 104.40% 146.15% 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.
 


 

205  297  510  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers