Highlights

[KRETAM] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     53.65%    YoY -     12.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 289,597 122,111 177,492 185,550 172,891 132,217 105,933 18.23%
  YoY % 137.16% -31.20% -4.34% 7.32% 30.76% 24.81% -
  Horiz. % 273.38% 115.27% 167.55% 175.16% 163.21% 124.81% 100.00%
PBT 26,115 -2,504 -2,535 15,112 9,152 26,025 57,837 -12.40%
  YoY % 1,142.93% 1.22% -116.77% 65.12% -64.83% -55.00% -
  Horiz. % 45.15% -4.33% -4.38% 26.13% 15.82% 45.00% 100.00%
Tax -8,337 -358 -2,713 -7,972 -2,807 9,637 -11,953 -5.82%
  YoY % -2,228.77% 86.80% 65.97% -184.00% -129.13% 180.62% -
  Horiz. % 69.75% 3.00% 22.70% 66.69% 23.48% -80.62% 100.00%
NP 17,778 -2,862 -5,248 7,140 6,345 35,662 45,884 -14.60%
  YoY % 721.17% 45.46% -173.50% 12.53% -82.21% -22.28% -
  Horiz. % 38.75% -6.24% -11.44% 15.56% 13.83% 77.72% 100.00%
NP to SH 17,668 -2,732 -5,157 7,068 6,290 35,608 45,437 -14.55%
  YoY % 746.71% 47.02% -172.96% 12.37% -82.34% -21.63% -
  Horiz. % 38.88% -6.01% -11.35% 15.56% 13.84% 78.37% 100.00%
Tax Rate 31.92 % - % - % 52.75 % 30.67 % -37.03 % 20.67 % 7.50%
  YoY % 0.00% 0.00% 0.00% 71.99% 182.82% -279.15% -
  Horiz. % 154.43% 0.00% 0.00% 255.20% 148.38% -179.15% 100.00%
Total Cost 271,819 124,973 182,740 178,410 166,546 96,555 60,049 28.59%
  YoY % 117.50% -31.61% 2.43% 7.12% 72.49% 60.79% -
  Horiz. % 452.66% 208.12% 304.32% 297.11% 277.35% 160.79% 100.00%
Net Worth 938,033 892,453 906,158 911,400 903,273 892,027 374,158 16.54%
  YoY % 5.11% -1.51% -0.58% 0.90% 1.26% 138.41% -
  Horiz. % 250.71% 238.52% 242.19% 243.59% 241.41% 238.41% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 938,033 892,453 906,158 911,400 903,273 892,027 374,158 16.54%
  YoY % 5.11% -1.51% -0.58% 0.90% 1.26% 138.41% -
  Horiz. % 250.71% 238.52% 242.19% 243.59% 241.41% 238.41% 100.00%
NOSH 2,327,627 1,821,333 1,841,785 1,860,000 365,697 365,585 244,547 45.53%
  YoY % 27.80% -1.11% -0.98% 408.62% 0.03% 49.49% -
  Horiz. % 951.81% 744.78% 753.14% 760.59% 149.54% 149.49% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.14 % -2.34 % -2.96 % 3.85 % 3.67 % 26.97 % 43.31 % -27.77%
  YoY % 362.39% 20.95% -176.88% 4.90% -86.39% -37.73% -
  Horiz. % 14.18% -5.40% -6.83% 8.89% 8.47% 62.27% 100.00%
ROE 1.88 % -0.31 % -0.57 % 0.78 % 0.70 % 3.99 % 12.14 % -26.70%
  YoY % 706.45% 45.61% -173.08% 11.43% -82.46% -67.13% -
  Horiz. % 15.49% -2.55% -4.70% 6.43% 5.77% 32.87% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.44 6.70 9.64 9.98 47.28 36.17 43.32 -18.76%
  YoY % 85.67% -30.50% -3.41% -78.89% 30.72% -16.51% -
  Horiz. % 28.72% 15.47% 22.25% 23.04% 109.14% 83.49% 100.00%
EPS 0.76 -0.15 -0.28 0.38 1.72 9.74 18.58 -41.27%
  YoY % 606.67% 46.43% -173.68% -77.91% -82.34% -47.58% -
  Horiz. % 4.09% -0.81% -1.51% 2.05% 9.26% 52.42% 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 0.4030 0.4900 0.4920 0.4900 2.4700 2.4400 1.5300 -19.92%
  YoY % -17.76% -0.41% 0.41% -80.16% 1.23% 59.48% -
  Horiz. % 26.34% 32.03% 32.16% 32.03% 161.44% 159.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.50 5.27 7.66 8.01 7.46 5.71 4.57 18.24%
  YoY % 137.19% -31.20% -4.37% 7.37% 30.65% 24.95% -
  Horiz. % 273.52% 115.32% 167.61% 175.27% 163.24% 124.95% 100.00%
EPS 0.76 -0.12 -0.22 0.31 0.27 1.54 1.96 -14.59%
  YoY % 733.33% 45.45% -170.97% 14.81% -82.47% -21.43% -
  Horiz. % 38.78% -6.12% -11.22% 15.82% 13.78% 78.57% 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 0.4050 0.3853 0.3912 0.3935 0.3900 0.3851 0.1615 16.54%
  YoY % 5.11% -1.51% -0.58% 0.90% 1.27% 138.45% -
  Horiz. % 250.77% 238.58% 242.23% 243.65% 241.49% 238.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.5550 0.5800 0.4100 0.5750 2.2100 2.1000 2.1900 -
P/RPS 4.46 8.65 4.25 5.76 4.67 5.81 5.06 -2.08%
  YoY % -48.44% 103.53% -26.22% 23.34% -19.62% 14.82% -
  Horiz. % 88.14% 170.95% 83.99% 113.83% 92.29% 114.82% 100.00%
P/EPS 73.12 -386.67 -146.43 151.32 128.49 21.56 11.79 35.51%
  YoY % 118.91% -164.06% -196.77% 17.77% 495.96% 82.87% -
  Horiz. % 620.19% -3,279.64% -1,241.98% 1,283.46% 1,089.82% 182.87% 100.00%
EY 1.37 -0.26 -0.68 0.66 0.78 4.64 8.48 -26.18%
  YoY % 626.92% 61.76% -203.03% -15.38% -83.19% -45.28% -
  Horiz. % 16.16% -3.07% -8.02% 7.78% 9.20% 54.72% 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 1.38 1.18 0.83 1.17 0.89 0.86 1.43 -0.59%
  YoY % 16.95% 42.17% -29.06% 31.46% 3.49% -39.86% -
  Horiz. % 96.50% 82.52% 58.04% 81.82% 62.24% 60.14% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 -
Price 0.5350 0.5550 0.3850 0.5350 2.6400 2.3300 2.0400 -
P/RPS 4.30 8.28 4.00 5.36 5.58 6.44 4.71 -1.51%
  YoY % -48.07% 107.00% -25.37% -3.94% -13.35% 36.73% -
  Horiz. % 91.30% 175.80% 84.93% 113.80% 118.47% 136.73% 100.00%
P/EPS 70.48 -370.00 -137.50 140.79 153.49 23.92 10.98 36.29%
  YoY % 119.05% -169.09% -197.66% -8.27% 541.68% 117.85% -
  Horiz. % 641.89% -3,369.76% -1,252.28% 1,282.24% 1,397.91% 217.85% 100.00%
EY 1.42 -0.27 -0.73 0.71 0.65 4.18 9.11 -26.62%
  YoY % 625.93% 63.01% -202.82% 9.23% -84.45% -54.12% -
  Horiz. % 15.59% -2.96% -8.01% 7.79% 7.14% 45.88% 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 1.33 1.13 0.78 1.09 1.07 0.95 1.33 -
  YoY % 17.70% 44.87% -28.44% 1.87% 12.63% -28.57% -
  Horiz. % 100.00% 84.96% 58.65% 81.95% 80.45% 71.43% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers