Highlights

[KRETAM] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -5.89%    YoY -     113.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 386,865 361,588 298,336 224,409 131,774 109,794 156,290 16.30%
  YoY % 6.99% 21.20% 32.94% 70.30% 20.02% -29.75% -
  Horiz. % 247.53% 231.36% 190.89% 143.58% 84.31% 70.25% 100.00%
PBT 28,770 25,269 61,668 111,281 54,057 30,836 62,949 -12.23%
  YoY % 13.86% -59.02% -44.58% 105.86% 75.31% -51.01% -
  Horiz. % 45.70% 40.14% 97.96% 176.78% 85.87% 48.99% 100.00%
Tax -16,990 -6,765 2,186 -24,832 -13,640 -8,192 -17,168 -0.17%
  YoY % -151.14% -409.39% 108.81% -82.05% -66.50% 52.28% -
  Horiz. % 98.97% 39.41% -12.74% 144.64% 79.45% 47.72% 100.00%
NP 11,780 18,504 63,854 86,449 40,417 22,644 45,781 -20.24%
  YoY % -36.34% -71.02% -26.14% 113.89% 78.49% -50.54% -
  Horiz. % 25.73% 40.42% 139.48% 188.83% 88.28% 49.46% 100.00%
NP to SH 11,521 18,392 63,860 85,517 40,121 22,480 45,350 -20.41%
  YoY % -37.36% -71.20% -25.33% 113.15% 78.48% -50.43% -
  Horiz. % 25.40% 40.56% 140.81% 188.57% 88.47% 49.57% 100.00%
Tax Rate 59.06 % 26.77 % -3.55 % 22.31 % 25.23 % 26.57 % 27.27 % 13.74%
  YoY % 120.62% 854.08% -115.91% -11.57% -5.04% -2.57% -
  Horiz. % 216.57% 98.17% -13.02% 81.81% 92.52% 97.43% 100.00%
Total Cost 375,085 343,084 234,481 137,960 91,357 87,150 110,509 22.58%
  YoY % 9.33% 46.32% 69.96% 51.01% 4.83% -21.14% -
  Horiz. % 339.42% 310.46% 212.18% 124.84% 82.67% 78.86% 100.00%
Net Worth 906,385 911,062 906,714 383,898 254,402 271,695 255,233 23.51%
  YoY % -0.51% 0.48% 136.19% 50.90% -6.36% 6.45% -
  Horiz. % 355.12% 356.95% 355.25% 150.41% 99.67% 106.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 60,315 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 70.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 906,385 911,062 906,714 383,898 254,402 271,695 255,233 23.51%
  YoY % -0.51% 0.48% 136.19% 50.90% -6.36% 6.45% -
  Horiz. % 355.12% 356.95% 355.25% 150.41% 99.67% 106.45% 100.00%
NOSH 1,838,510 365,888 365,610 244,521 198,751 186,092 181,016 47.13%
  YoY % 402.48% 0.08% 49.52% 23.03% 6.80% 2.80% -
  Horiz. % 1,015.66% 202.13% 201.98% 135.08% 109.80% 102.80% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.04 % 5.12 % 21.40 % 38.52 % 30.67 % 20.62 % 29.29 % -31.44%
  YoY % -40.62% -76.07% -44.44% 25.60% 48.74% -29.60% -
  Horiz. % 10.38% 17.48% 73.06% 131.51% 104.71% 70.40% 100.00%
ROE 1.27 % 2.02 % 7.04 % 22.28 % 15.77 % 8.27 % 17.77 % -35.57%
  YoY % -37.13% -71.31% -68.40% 41.28% 90.69% -53.46% -
  Horiz. % 7.15% 11.37% 39.62% 125.38% 88.75% 46.54% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.04 98.82 81.60 91.77 66.30 59.00 86.34 -20.96%
  YoY % -78.71% 21.10% -11.08% 38.42% 12.37% -31.67% -
  Horiz. % 24.37% 114.45% 94.51% 106.29% 76.79% 68.33% 100.00%
EPS 0.63 5.03 17.47 34.99 20.19 12.08 25.05 -45.86%
  YoY % -87.48% -71.21% -50.07% 73.30% 67.14% -51.78% -
  Horiz. % 2.51% 20.08% 69.74% 139.68% 80.60% 48.22% 100.00%
DPS 0.00 0.00 0.00 24.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4930 2.4900 2.4800 1.5700 1.2800 1.4600 1.4100 -16.06%
  YoY % -80.20% 0.40% 57.96% 22.66% -12.33% 3.55% -
  Horiz. % 34.96% 176.60% 175.89% 111.35% 90.78% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.62 15.53 12.82 9.64 5.66 4.72 6.71 16.31%
  YoY % 7.02% 21.14% 32.99% 70.32% 19.92% -29.66% -
  Horiz. % 247.69% 231.45% 191.06% 143.67% 84.35% 70.34% 100.00%
EPS 0.49 0.79 2.74 3.67 1.72 0.97 1.95 -20.55%
  YoY % -37.97% -71.17% -25.34% 113.37% 77.32% -50.26% -
  Horiz. % 25.13% 40.51% 140.51% 188.21% 88.21% 49.74% 100.00%
DPS 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3894 0.3914 0.3895 0.1649 0.1093 0.1167 0.1097 23.50%
  YoY % -0.51% 0.49% 136.20% 50.87% -6.34% 6.38% -
  Horiz. % 354.97% 356.79% 355.06% 150.32% 99.64% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.5200 3.0300 2.2000 2.0000 1.6300 1.1000 0.9900 -
P/RPS 2.47 3.07 2.70 2.18 2.46 1.86 1.15 13.58%
  YoY % -19.54% 13.70% 23.85% -11.38% 32.26% 61.74% -
  Horiz. % 214.78% 266.96% 234.78% 189.57% 213.91% 161.74% 100.00%
P/EPS 82.98 60.28 12.60 5.72 8.07 9.11 3.95 66.07%
  YoY % 37.66% 378.41% 120.28% -29.12% -11.42% 130.63% -
  Horiz. % 2,100.76% 1,526.08% 318.99% 144.81% 204.30% 230.63% 100.00%
EY 1.21 1.66 7.94 17.49 12.38 10.98 25.31 -39.74%
  YoY % -27.11% -79.09% -54.60% 41.28% 12.75% -56.62% -
  Horiz. % 4.78% 6.56% 31.37% 69.10% 48.91% 43.38% 100.00%
DY 0.00 0.00 0.00 12.33 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.05 1.22 0.89 1.27 1.27 0.75 0.70 6.99%
  YoY % -13.93% 37.08% -29.92% 0.00% 69.33% 7.14% -
  Horiz. % 150.00% 174.29% 127.14% 181.43% 181.43% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 -
Price 0.5000 3.5200 2.0200 2.2900 1.9500 1.1400 0.9800 -
P/RPS 2.38 3.56 2.48 2.50 2.94 1.93 1.14 13.05%
  YoY % -33.15% 43.55% -0.80% -14.97% 52.33% 69.30% -
  Horiz. % 208.77% 312.28% 217.54% 219.30% 257.89% 169.30% 100.00%
P/EPS 79.79 70.03 11.56 6.55 9.66 9.44 3.91 65.27%
  YoY % 13.94% 505.80% 76.49% -32.19% 2.33% 141.43% -
  Horiz. % 2,040.66% 1,791.05% 295.65% 167.52% 247.06% 241.43% 100.00%
EY 1.25 1.43 8.65 15.27 10.35 10.60 25.56 -39.51%
  YoY % -12.59% -83.47% -43.35% 47.54% -2.36% -58.53% -
  Horiz. % 4.89% 5.59% 33.84% 59.74% 40.49% 41.47% 100.00%
DY 0.00 0.00 0.00 10.77 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.01 1.41 0.81 1.46 1.52 0.78 0.70 6.30%
  YoY % -28.37% 74.07% -44.52% -3.95% 94.87% 11.43% -
  Horiz. % 144.29% 201.43% 115.71% 208.57% 217.14% 111.43% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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