Highlights

[KRETAM] YoY Cumulative 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 -     -8.80%    YoY -     -82.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 122,111 177,492 185,550 172,891 132,217 105,933 64,306 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 -2,504 -2,535 15,112 9,152 26,025 57,837 24,372 -
  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 -358 -2,713 -7,972 -2,807 9,637 -11,953 -6,317 -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 -2,862 -5,248 7,140 6,345 35,662 45,884 18,055 -
  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 -2,732 -5,157 7,068 6,290 35,608 45,437 17,897 -
  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 124,973 182,740 178,410 166,546 96,555 60,049 46,251 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 -0.31 % -0.57 % 0.78 % 0.70 % 3.99 % 12.14 % 5.94 % -
  YoY % 45.61% -173.08% 11.43% -82.46% -67.13% 104.38% -
  Horiz. % -5.22% -9.60% 13.13% 11.78% 67.17% 204.38% 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 6.70 9.64 9.98 47.28 36.17 43.32 34.57 -23.91%
  YoY % -30.50% -3.41% -78.89% 30.72% -16.51% 25.31% -
  Horiz. % 19.38% 27.89% 28.87% 136.77% 104.63% 125.31% 100.00%
EPS -0.15 -0.28 0.38 1.72 9.74 18.58 9.62 -
  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 5.27 7.66 8.01 7.46 5.71 4.57 2.78 11.24%
  YoY % -31.20% -4.37% 7.37% 30.65% 24.95% 64.39% -
  Horiz. % 189.57% 275.54% 288.13% 268.35% 205.40% 164.39% 100.00%
EPS -0.12 -0.22 0.31 0.27 1.54 1.96 0.77 -
  YoY % 45.45% -170.97% 14.81% -82.47% -21.43% 154.55% -
  Horiz. % -15.58% -28.57% 40.26% 35.06% 200.00% 254.55% 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 8.65 4.25 5.76 4.67 5.81 5.06 3.76 14.88%
  YoY % 103.53% -26.22% 23.34% -19.62% 14.82% 34.57% -
  Horiz. % 230.05% 113.03% 153.19% 124.20% 154.52% 134.57% 100.00%
P/EPS -386.67 -146.43 151.32 128.49 21.56 11.79 13.51 -
  YoY % -164.06% -196.77% 17.77% 495.96% 82.87% -12.73% -
  Horiz. % -2,862.10% -1,083.86% 1,120.06% 951.07% 159.59% 87.27% 100.00%
EY -0.26 -0.68 0.66 0.78 4.64 8.48 7.40 -
  YoY % 61.76% -203.03% -15.38% -83.19% -45.28% 14.59% -
  Horiz. % -3.51% -9.19% 8.92% 10.54% 62.70% 114.59% 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 1.18 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 8.28 4.00 5.36 5.58 6.44 4.71 4.25 11.75%
  YoY % 107.00% -25.37% -3.94% -13.35% 36.73% 10.82% -
  Horiz. % 194.82% 94.12% 126.12% 131.29% 151.53% 110.82% 100.00%
P/EPS -370.00 -137.50 140.79 153.49 23.92 10.98 15.28 -
  YoY % -169.09% -197.66% -8.27% 541.68% 117.85% -28.14% -
  Horiz. % -2,421.47% -899.87% 921.40% 1,004.52% 156.54% 71.86% 100.00%
EY -0.27 -0.73 0.71 0.65 4.18 9.11 6.54 -
  YoY % 63.01% -202.82% 9.23% -84.45% -54.12% 39.30% -
  Horiz. % -4.13% -11.16% 10.86% 9.94% 63.91% 139.30% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers