Highlights

[KRETAM] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     99.62%    YoY -     153.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 185,550 172,891 132,217 105,933 64,306 53,541 82,960 14.35%
  YoY % 7.32% 30.76% 24.81% 64.73% 20.11% -35.46% -
  Horiz. % 223.66% 208.40% 159.37% 127.69% 77.51% 64.54% 100.00%
PBT 15,112 9,152 26,025 57,837 24,372 17,105 34,340 -12.78%
  YoY % 65.12% -64.83% -55.00% 137.31% 42.48% -50.19% -
  Horiz. % 44.01% 26.65% 75.79% 168.42% 70.97% 49.81% 100.00%
Tax -7,972 -2,807 9,637 -11,953 -6,317 -4,586 -9,611 -3.07%
  YoY % -184.00% -129.13% 180.62% -89.22% -37.75% 52.28% -
  Horiz. % 82.95% 29.21% -100.27% 124.37% 65.73% 47.72% 100.00%
NP 7,140 6,345 35,662 45,884 18,055 12,519 24,729 -18.69%
  YoY % 12.53% -82.21% -22.28% 154.13% 44.22% -49.38% -
  Horiz. % 28.87% 25.66% 144.21% 185.55% 73.01% 50.62% 100.00%
NP to SH 7,068 6,290 35,608 45,437 17,897 12,447 24,527 -18.72%
  YoY % 12.37% -82.34% -21.63% 153.88% 43.79% -49.25% -
  Horiz. % 28.82% 25.65% 145.18% 185.25% 72.97% 50.75% 100.00%
Tax Rate 52.75 % 30.67 % -37.03 % 20.67 % 25.92 % 26.81 % 27.99 % 11.13%
  YoY % 71.99% 182.82% -279.15% -20.25% -3.32% -4.22% -
  Horiz. % 188.46% 109.57% -132.30% 73.85% 92.60% 95.78% 100.00%
Total Cost 178,410 166,546 96,555 60,049 46,251 41,022 58,231 20.51%
  YoY % 7.12% 72.49% 60.79% 29.83% 12.75% -29.55% -
  Horiz. % 306.38% 286.01% 165.81% 103.12% 79.43% 70.45% 100.00%
Net Worth 911,400 903,273 892,027 374,158 301,383 267,917 247,802 24.23%
  YoY % 0.90% 1.26% 138.41% 24.15% 12.49% 8.12% -
  Horiz. % 367.79% 364.51% 359.98% 150.99% 121.62% 108.12% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 911,400 903,273 892,027 374,158 301,383 267,917 247,802 24.23%
  YoY % 0.90% 1.26% 138.41% 24.15% 12.49% 8.12% -
  Horiz. % 367.79% 364.51% 359.98% 150.99% 121.62% 108.12% 100.00%
NOSH 1,860,000 365,697 365,585 244,547 186,039 186,053 180,877 47.44%
  YoY % 408.62% 0.03% 49.49% 31.45% -0.01% 2.86% -
  Horiz. % 1,028.32% 202.18% 202.12% 135.20% 102.85% 102.86% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.85 % 3.67 % 26.97 % 43.31 % 28.08 % 23.38 % 29.81 % -28.89%
  YoY % 4.90% -86.39% -37.73% 54.24% 20.10% -21.57% -
  Horiz. % 12.92% 12.31% 90.47% 145.29% 94.20% 78.43% 100.00%
ROE 0.78 % 0.70 % 3.99 % 12.14 % 5.94 % 4.65 % 9.90 % -34.51%
  YoY % 11.43% -82.46% -67.13% 104.38% 27.74% -53.03% -
  Horiz. % 7.88% 7.07% 40.30% 122.63% 60.00% 46.97% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.98 47.28 36.17 43.32 34.57 28.78 45.87 -22.44%
  YoY % -78.89% 30.72% -16.51% 25.31% 20.12% -37.26% -
  Horiz. % 21.76% 103.07% 78.85% 94.44% 75.37% 62.74% 100.00%
EPS 0.38 1.72 9.74 18.58 9.62 6.69 13.56 -44.87%
  YoY % -77.91% -82.34% -47.58% 93.14% 43.80% -50.66% -
  Horiz. % 2.80% 12.68% 71.83% 137.02% 70.94% 49.34% 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 2.4700 2.4400 1.5300 1.6200 1.4400 1.3700 -15.74%
  YoY % -80.16% 1.23% 59.48% -5.56% 12.50% 5.11% -
  Horiz. % 35.77% 180.29% 178.10% 111.68% 118.25% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.01 7.46 5.71 4.57 2.78 2.31 3.58 14.36%
  YoY % 7.37% 30.65% 24.95% 64.39% 20.35% -35.47% -
  Horiz. % 223.74% 208.38% 159.50% 127.65% 77.65% 64.53% 100.00%
EPS 0.31 0.27 1.54 1.96 0.77 0.54 1.06 -18.52%
  YoY % 14.81% -82.47% -21.43% 154.55% 42.59% -49.06% -
  Horiz. % 29.25% 25.47% 145.28% 184.91% 72.64% 50.94% 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 0.3935 0.3900 0.3851 0.1615 0.1301 0.1157 0.1070 24.23%
  YoY % 0.90% 1.27% 138.45% 24.14% 12.45% 8.13% -
  Horiz. % 367.76% 364.49% 359.91% 150.93% 121.59% 108.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5750 2.2100 2.1000 2.1900 1.3000 1.0900 1.2500 -
P/RPS 5.76 4.67 5.81 5.06 3.76 3.79 2.73 13.24%
  YoY % 23.34% -19.62% 14.82% 34.57% -0.79% 38.83% -
  Horiz. % 210.99% 171.06% 212.82% 185.35% 137.73% 138.83% 100.00%
P/EPS 151.32 128.49 21.56 11.79 13.51 16.29 9.22 59.38%
  YoY % 17.77% 495.96% 82.87% -12.73% -17.07% 76.68% -
  Horiz. % 1,641.21% 1,393.60% 233.84% 127.87% 146.53% 176.68% 100.00%
EY 0.66 0.78 4.64 8.48 7.40 6.14 10.85 -37.27%
  YoY % -15.38% -83.19% -45.28% 14.59% 20.52% -43.41% -
  Horiz. % 6.08% 7.19% 42.76% 78.16% 68.20% 56.59% 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 1.17 0.89 0.86 1.43 0.80 0.76 0.91 4.28%
  YoY % 31.46% 3.49% -39.86% 78.75% 5.26% -16.48% -
  Horiz. % 128.57% 97.80% 94.51% 157.14% 87.91% 83.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 -
Price 0.5350 2.6400 2.3300 2.0400 1.4700 1.1400 1.1000 -
P/RPS 5.36 5.58 6.44 4.71 4.25 3.96 2.40 14.32%
  YoY % -3.94% -13.35% 36.73% 10.82% 7.32% 65.00% -
  Horiz. % 223.33% 232.50% 268.33% 196.25% 177.08% 165.00% 100.00%
P/EPS 140.79 153.49 23.92 10.98 15.28 17.04 8.11 60.88%
  YoY % -8.27% 541.68% 117.85% -28.14% -10.33% 110.11% -
  Horiz. % 1,736.00% 1,892.60% 294.94% 135.39% 188.41% 210.11% 100.00%
EY 0.71 0.65 4.18 9.11 6.54 5.87 12.33 -37.84%
  YoY % 9.23% -84.45% -54.12% 39.30% 11.41% -52.39% -
  Horiz. % 5.76% 5.27% 33.90% 73.88% 53.04% 47.61% 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 1.09 1.07 0.95 1.33 0.91 0.79 0.80 5.29%
  YoY % 1.87% 12.63% -28.57% 46.15% 15.19% -1.25% -
  Horiz. % 136.25% 133.75% 118.75% 166.25% 113.75% 98.75% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers