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 - 2,327,627
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.25 7.63 7.97 7.43 5.68 4.55 2.76 11.30%
  YoY % -31.19% -4.27% 7.27% 30.81% 24.84% 64.86% -
  Horiz. % 190.22% 276.45% 288.77% 269.20% 205.80% 164.86% 100.00%
EPS -0.12 -0.22 0.30 0.27 1.53 1.95 0.77 -
  YoY % 45.45% -173.33% 11.11% -82.35% -21.54% 153.25% -
  Horiz. % -15.58% -28.57% 38.96% 35.06% 198.70% 253.25% 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 0.3834 0.3893 0.3916 0.3881 0.3832 0.1607 0.1295 19.81%
  YoY % -1.52% -0.59% 0.90% 1.28% 138.46% 24.09% -
  Horiz. % 296.06% 300.62% 302.39% 299.69% 295.91% 124.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS