Highlights

[KRETAM] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -30.28%    YoY -     -37.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 166,328 310,700 392,968 352,972 280,312 186,028 130,056 4.18%
  YoY % -46.47% -20.94% 11.33% 25.92% 50.68% 43.04% -
  Horiz. % 127.89% 238.90% 302.15% 271.40% 215.53% 143.04% 100.00%
PBT -16,672 -8,644 34,424 39,088 62,784 108,312 51,332 -
  YoY % -92.87% -125.11% -11.93% -37.74% -42.03% 111.00% -
  Horiz. % -32.48% -16.84% 67.06% 76.15% 122.31% 211.00% 100.00%
Tax 72 -3,152 -15,884 -11,240 -18,512 -16,548 -12,724 -
  YoY % 102.28% 80.16% -41.32% 39.28% -11.87% -30.05% -
  Horiz. % -0.57% 24.77% 124.83% 88.34% 145.49% 130.05% 100.00%
NP -16,600 -11,796 18,540 27,848 44,272 91,764 38,608 -
  YoY % -40.73% -163.62% -33.42% -37.10% -51.75% 137.68% -
  Horiz. % -43.00% -30.55% 48.02% 72.13% 114.67% 237.68% 100.00%
NP to SH -16,356 -11,420 18,400 27,588 44,152 91,048 38,244 -
  YoY % -43.22% -162.07% -33.30% -37.52% -51.51% 138.07% -
  Horiz. % -42.77% -29.86% 48.11% 72.14% 115.45% 238.07% 100.00%
Tax Rate - % - % 46.14 % 28.76 % 29.49 % 15.28 % 24.79 % -
  YoY % 0.00% 0.00% 60.43% -2.48% 93.00% -38.36% -
  Horiz. % 0.00% 0.00% 186.12% 116.01% 118.96% 61.64% 100.00%
Total Cost 182,928 322,496 374,428 325,124 236,040 94,264 91,448 12.24%
  YoY % -43.28% -13.87% 15.16% 37.74% 150.40% 3.08% -
  Horiz. % 200.04% 352.66% 409.44% 355.53% 258.11% 103.08% 100.00%
Net Worth 910,731 938,343 927,360 901,353 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 2.89% 3.62% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 306.69% 295.98% 119.79% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 910,731 938,343 927,360 901,353 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 2.89% 3.62% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 306.69% 295.98% 119.79% 100.00%
NOSH 1,858,636 1,903,333 1,840,000 364,920 365,496 244,489 186,011 46.71%
  YoY % -2.35% 3.44% 404.22% -0.16% 49.49% 31.44% -
  Horiz. % 999.20% 1,023.23% 989.19% 196.18% 196.49% 131.44% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -9.98 % -3.80 % 4.72 % 7.89 % 15.79 % 49.33 % 29.69 % -
  YoY % -162.63% -180.51% -40.18% -50.03% -67.99% 66.15% -
  Horiz. % -33.61% -12.80% 15.90% 26.57% 53.18% 166.15% 100.00%
ROE -1.80 % -1.22 % 1.98 % 3.06 % 5.08 % 25.86 % 13.01 % -
  YoY % -47.54% -161.62% -35.29% -39.76% -80.36% 98.77% -
  Horiz. % -13.84% -9.38% 15.22% 23.52% 39.05% 198.77% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.95 16.32 21.36 96.73 76.69 76.09 69.92 -28.99%
  YoY % -45.16% -23.60% -77.92% 26.13% 0.79% 8.82% -
  Horiz. % 12.80% 23.34% 30.55% 138.34% 109.68% 108.82% 100.00%
EPS -0.88 -0.60 1.00 7.56 12.08 37.24 20.56 -
  YoY % -46.67% -160.00% -86.77% -37.42% -67.56% 81.13% -
  Horiz. % -4.28% -2.92% 4.86% 36.77% 58.75% 181.13% 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 0.4930 0.5040 2.4700 2.3800 1.4400 1.5800 -17.71%
  YoY % -0.61% -2.18% -79.60% 3.78% 65.28% -8.86% -
  Horiz. % 31.01% 31.20% 31.90% 156.33% 150.63% 91.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.15 13.35 16.88 15.16 12.04 7.99 5.59 4.18%
  YoY % -46.44% -20.91% 11.35% 25.91% 50.69% 42.93% -
  Horiz. % 127.91% 238.82% 301.97% 271.20% 215.38% 142.93% 100.00%
EPS -0.70 -0.49 0.79 1.19 1.90 3.91 1.64 -
  YoY % -42.86% -162.03% -33.61% -37.37% -51.41% 138.41% -
  Horiz. % -42.68% -29.88% 48.17% 72.56% 115.85% 238.41% 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 0.3913 0.4031 0.3984 0.3872 0.3737 0.1513 0.1263 20.72%
  YoY % -2.93% 1.18% 2.89% 3.61% 146.99% 19.79% -
  Horiz. % 309.82% 319.16% 315.44% 306.57% 295.88% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5400 0.4500 0.5900 1.9400 2.3300 2.0300 1.3300 -
P/RPS 6.03 2.76 2.76 2.01 3.04 2.67 1.90 21.20%
  YoY % 118.48% 0.00% 37.31% -33.88% 13.86% 40.53% -
  Horiz. % 317.37% 145.26% 145.26% 105.79% 160.00% 140.53% 100.00%
P/EPS -61.36 -75.00 59.00 25.66 19.29 5.45 6.47 -
  YoY % 18.19% -227.12% 129.93% 33.02% 253.94% -15.77% -
  Horiz. % -948.38% -1,159.20% 911.90% 396.60% 298.15% 84.23% 100.00%
EY -1.63 -1.33 1.69 3.90 5.18 18.34 15.46 -
  YoY % -22.56% -178.70% -56.67% -24.71% -71.76% 18.63% -
  Horiz. % -10.54% -8.60% 10.93% 25.23% 33.51% 118.63% 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 1.10 0.91 1.17 0.79 0.98 1.41 0.84 4.59%
  YoY % 20.88% -22.22% 48.10% -19.39% -30.50% 67.86% -
  Horiz. % 130.95% 108.33% 139.29% 94.05% 116.67% 167.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 22/05/13 25/05/12 25/05/11 26/05/10 -
Price 0.5550 0.4150 0.5900 2.1300 2.1700 2.0800 1.2600 -
P/RPS 6.20 2.54 2.76 2.20 2.83 2.73 1.80 22.87%
  YoY % 144.09% -7.97% 25.45% -22.26% 3.66% 51.67% -
  Horiz. % 344.44% 141.11% 153.33% 122.22% 157.22% 151.67% 100.00%
P/EPS -63.07 -69.17 59.00 28.17 17.96 5.59 6.13 -
  YoY % 8.82% -217.24% 109.44% 56.85% 221.29% -8.81% -
  Horiz. % -1,028.87% -1,128.39% 962.48% 459.54% 292.99% 91.19% 100.00%
EY -1.59 -1.45 1.69 3.55 5.57 17.90 16.32 -
  YoY % -9.66% -185.80% -52.39% -36.27% -68.88% 9.68% -
  Horiz. % -9.74% -8.88% 10.36% 21.75% 34.13% 109.68% 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 0.84 1.17 0.86 0.91 1.44 0.80 5.92%
  YoY % 34.52% -28.21% 36.05% -5.49% -36.81% 80.00% -
  Horiz. % 141.25% 105.00% 146.25% 107.50% 113.75% 180.00% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers