Highlights

[KRETAM] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     222.59%    YoY -     -21.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 177,492 185,550 172,891 132,217 105,933 64,306 53,541 22.10%
  YoY % -4.34% 7.32% 30.76% 24.81% 64.73% 20.11% -
  Horiz. % 331.51% 346.56% 322.91% 246.95% 197.85% 120.11% 100.00%
PBT -2,535 15,112 9,152 26,025 57,837 24,372 17,105 -
  YoY % -116.77% 65.12% -64.83% -55.00% 137.31% 42.48% -
  Horiz. % -14.82% 88.35% 53.50% 152.15% 338.13% 142.48% 100.00%
Tax -2,713 -7,972 -2,807 9,637 -11,953 -6,317 -4,586 -8.37%
  YoY % 65.97% -184.00% -129.13% 180.62% -89.22% -37.75% -
  Horiz. % 59.16% 173.83% 61.21% -210.14% 260.64% 137.75% 100.00%
NP -5,248 7,140 6,345 35,662 45,884 18,055 12,519 -
  YoY % -173.50% 12.53% -82.21% -22.28% 154.13% 44.22% -
  Horiz. % -41.92% 57.03% 50.68% 284.86% 366.51% 144.22% 100.00%
NP to SH -5,157 7,068 6,290 35,608 45,437 17,897 12,447 -
  YoY % -172.96% 12.37% -82.34% -21.63% 153.88% 43.79% -
  Horiz. % -41.43% 56.78% 50.53% 286.08% 365.04% 143.79% 100.00%
Tax Rate - % 52.75 % 30.67 % -37.03 % 20.67 % 25.92 % 26.81 % -
  YoY % 0.00% 71.99% 182.82% -279.15% -20.25% -3.32% -
  Horiz. % 0.00% 196.75% 114.40% -138.12% 77.10% 96.68% 100.00%
Total Cost 182,740 178,410 166,546 96,555 60,049 46,251 41,022 28.26%
  YoY % 2.43% 7.12% 72.49% 60.79% 29.83% 12.75% -
  Horiz. % 445.47% 434.91% 405.99% 235.37% 146.38% 112.75% 100.00%
Net Worth 906,158 911,400 903,273 892,027 374,158 301,383 267,917 22.51%
  YoY % -0.58% 0.90% 1.26% 138.41% 24.15% 12.49% -
  Horiz. % 338.22% 340.18% 337.15% 332.95% 139.65% 112.49% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 906,158 911,400 903,273 892,027 374,158 301,383 267,917 22.51%
  YoY % -0.58% 0.90% 1.26% 138.41% 24.15% 12.49% -
  Horiz. % 338.22% 340.18% 337.15% 332.95% 139.65% 112.49% 100.00%
NOSH 1,841,785 1,860,000 365,697 365,585 244,547 186,039 186,053 46.51%
  YoY % -0.98% 408.62% 0.03% 49.49% 31.45% -0.01% -
  Horiz. % 989.92% 999.71% 196.55% 196.49% 131.44% 99.99% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -2.96 % 3.85 % 3.67 % 26.97 % 43.31 % 28.08 % 23.38 % -
  YoY % -176.88% 4.90% -86.39% -37.73% 54.24% 20.10% -
  Horiz. % -12.66% 16.47% 15.70% 115.36% 185.24% 120.10% 100.00%
ROE -0.57 % 0.78 % 0.70 % 3.99 % 12.14 % 5.94 % 4.65 % -
  YoY % -173.08% 11.43% -82.46% -67.13% 104.38% 27.74% -
  Horiz. % -12.26% 16.77% 15.05% 85.81% 261.08% 127.74% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.64 9.98 47.28 36.17 43.32 34.57 28.78 -16.66%
  YoY % -3.41% -78.89% 30.72% -16.51% 25.31% 20.12% -
  Horiz. % 33.50% 34.68% 164.28% 125.68% 150.52% 120.12% 100.00%
EPS -0.28 0.38 1.72 9.74 18.58 9.62 6.69 -
  YoY % -173.68% -77.91% -82.34% -47.58% 93.14% 43.80% -
  Horiz. % -4.19% 5.68% 25.71% 145.59% 277.73% 143.80% 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 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 1.4400 -16.38%
  YoY % 0.41% -80.16% 1.23% 59.48% -5.56% 12.50% -
  Horiz. % 34.17% 34.03% 171.53% 169.44% 106.25% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.66 8.01 7.46 5.71 4.57 2.78 2.31 22.10%
  YoY % -4.37% 7.37% 30.65% 24.95% 64.39% 20.35% -
  Horiz. % 331.60% 346.75% 322.94% 247.19% 197.84% 120.35% 100.00%
EPS -0.22 0.31 0.27 1.54 1.96 0.77 0.54 -
  YoY % -170.97% 14.81% -82.47% -21.43% 154.55% 42.59% -
  Horiz. % -40.74% 57.41% 50.00% 285.19% 362.96% 142.59% 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 0.3912 0.3935 0.3900 0.3851 0.1615 0.1301 0.1157 22.50%
  YoY % -0.58% 0.90% 1.27% 138.45% 24.14% 12.45% -
  Horiz. % 338.12% 340.10% 337.08% 332.84% 139.59% 112.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 1.0900 -
P/RPS 4.25 5.76 4.67 5.81 5.06 3.76 3.79 1.93%
  YoY % -26.22% 23.34% -19.62% 14.82% 34.57% -0.79% -
  Horiz. % 112.14% 151.98% 123.22% 153.30% 133.51% 99.21% 100.00%
P/EPS -146.43 151.32 128.49 21.56 11.79 13.51 16.29 -
  YoY % -196.77% 17.77% 495.96% 82.87% -12.73% -17.07% -
  Horiz. % -898.89% 928.91% 788.77% 132.35% 72.38% 82.93% 100.00%
EY -0.68 0.66 0.78 4.64 8.48 7.40 6.14 -
  YoY % -203.03% -15.38% -83.19% -45.28% 14.59% 20.52% -
  Horiz. % -11.07% 10.75% 12.70% 75.57% 138.11% 120.52% 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 0.83 1.17 0.89 0.86 1.43 0.80 0.76 1.48%
  YoY % -29.06% 31.46% 3.49% -39.86% 78.75% 5.26% -
  Horiz. % 109.21% 153.95% 117.11% 113.16% 188.16% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 21/08/09 -
Price 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 1.1400 -
P/RPS 4.00 5.36 5.58 6.44 4.71 4.25 3.96 0.17%
  YoY % -25.37% -3.94% -13.35% 36.73% 10.82% 7.32% -
  Horiz. % 101.01% 135.35% 140.91% 162.63% 118.94% 107.32% 100.00%
P/EPS -137.50 140.79 153.49 23.92 10.98 15.28 17.04 -
  YoY % -197.66% -8.27% 541.68% 117.85% -28.14% -10.33% -
  Horiz. % -806.92% 826.23% 900.76% 140.38% 64.44% 89.67% 100.00%
EY -0.73 0.71 0.65 4.18 9.11 6.54 5.87 -
  YoY % -202.82% 9.23% -84.45% -54.12% 39.30% 11.41% -
  Horiz. % -12.44% 12.10% 11.07% 71.21% 155.20% 111.41% 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 0.78 1.09 1.07 0.95 1.33 0.91 0.79 -0.21%
  YoY % -28.44% 1.87% 12.63% -28.57% 46.15% 15.19% -
  Horiz. % 98.73% 137.97% 135.44% 120.25% 168.35% 115.19% 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.
 


 

196  295  510  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 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. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers