Highlights

[KRETAM] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     15.37%    YoY -     61.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 439,555 362,266 252,297 244,374 151,196 120,153 138,718 21.18%
  YoY % 21.33% 43.59% 3.24% 61.63% 25.84% -13.38% -
  Horiz. % 316.87% 261.15% 181.88% 176.17% 109.00% 86.62% 100.00%
PBT 21,975 20,733 55,524 99,845 62,820 35,105 39,978 -9.49%
  YoY % 5.99% -62.66% -44.39% 58.94% 78.95% -12.19% -
  Horiz. % 54.97% 51.86% 138.89% 249.75% 157.14% 87.81% 100.00%
Tax -11,216 -5,540 -15,824 -25,027 -16,761 -9,545 -12,433 -1.70%
  YoY % -102.45% 64.99% 36.77% -49.32% -75.60% 23.23% -
  Horiz. % 90.21% 44.56% 127.27% 201.29% 134.81% 76.77% 100.00%
NP 10,759 15,193 39,700 74,818 46,059 25,560 27,545 -14.50%
  YoY % -29.18% -61.73% -46.94% 62.44% 80.20% -7.21% -
  Horiz. % 39.06% 55.16% 144.13% 271.62% 167.21% 92.79% 100.00%
NP to SH 10,684 15,043 39,567 73,997 45,738 25,341 27,200 -14.42%
  YoY % -28.98% -61.98% -46.53% 61.78% 80.49% -6.83% -
  Horiz. % 39.28% 55.31% 145.47% 272.05% 168.15% 93.17% 100.00%
Tax Rate 51.04 % 26.72 % 28.50 % 25.07 % 26.68 % 27.19 % 31.10 % 8.60%
  YoY % 91.02% -6.25% 13.68% -6.03% -1.88% -12.57% -
  Horiz. % 164.12% 85.92% 91.64% 80.61% 85.79% 87.43% 100.00%
Total Cost 428,796 347,073 212,597 169,556 105,137 94,593 111,173 25.22%
  YoY % 23.55% 63.25% 25.38% 61.27% 11.15% -14.91% -
  Horiz. % 385.70% 312.19% 191.23% 152.52% 94.57% 85.09% 100.00%
Net Worth 920,890 183,018 895,902 584,173 283,880 281,052 250,509 24.22%
  YoY % 403.17% -79.57% 53.36% 105.78% 1.01% 12.19% -
  Horiz. % 367.61% 73.06% 357.63% 233.19% 113.32% 112.19% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 46,184 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 62.41 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 920,890 183,018 895,902 584,173 283,880 281,052 250,509 24.22%
  YoY % 403.17% -79.57% 53.36% 105.78% 1.01% 12.19% -
  Horiz. % 367.61% 73.06% 357.63% 233.19% 113.32% 112.19% 100.00%
NOSH 1,864,151 365,306 365,674 249,646 210,281 186,127 181,528 47.41%
  YoY % 410.30% -0.10% 46.48% 18.72% 12.98% 2.53% -
  Horiz. % 1,026.92% 201.24% 201.44% 137.52% 115.84% 102.53% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.45 % 4.19 % 15.74 % 30.62 % 30.46 % 21.27 % 19.86 % -29.43%
  YoY % -41.53% -73.38% -48.60% 0.53% 43.21% 7.10% -
  Horiz. % 12.34% 21.10% 79.25% 154.18% 153.37% 107.10% 100.00%
ROE 1.16 % 8.22 % 4.42 % 12.67 % 16.11 % 9.02 % 10.86 % -31.11%
  YoY % -85.89% 85.97% -65.11% -21.35% 78.60% -16.94% -
  Horiz. % 10.68% 75.69% 40.70% 116.67% 148.34% 83.06% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.58 99.17 68.99 97.89 71.90 64.55 76.42 -17.79%
  YoY % -76.22% 43.75% -29.52% 36.15% 11.39% -15.53% -
  Horiz. % 30.86% 129.77% 90.28% 128.09% 94.09% 84.47% 100.00%
EPS 0.57 0.82 10.83 29.64 21.76 13.61 15.00 -42.00%
  YoY % -30.49% -92.43% -63.46% 36.21% 59.88% -9.27% -
  Horiz. % 3.80% 5.47% 72.20% 197.60% 145.07% 90.73% 100.00%
DPS 0.00 0.00 0.00 18.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4940 0.5010 2.4500 2.3400 1.3500 1.5100 1.3800 -15.73%
  YoY % -1.40% -79.55% 4.70% 73.33% -10.60% 9.42% -
  Horiz. % 35.80% 36.30% 177.54% 169.57% 97.83% 109.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.88 15.56 10.84 10.50 6.50 5.16 5.96 21.18%
  YoY % 21.34% 43.54% 3.24% 61.54% 25.97% -13.42% -
  Horiz. % 316.78% 261.07% 181.88% 176.17% 109.06% 86.58% 100.00%
EPS 0.46 0.65 1.70 3.18 1.97 1.09 1.17 -14.40%
  YoY % -29.23% -61.76% -46.54% 61.42% 80.73% -6.84% -
  Horiz. % 39.32% 55.56% 145.30% 271.79% 168.38% 93.16% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3956 0.0786 0.3849 0.2510 0.1220 0.1207 0.1076 24.22%
  YoY % 403.31% -79.58% 53.35% 105.74% 1.08% 12.17% -
  Horiz. % 367.66% 73.05% 357.71% 233.27% 113.38% 112.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.4500 3.7400 2.0100 2.3500 2.0700 1.1600 0.9800 -
P/RPS 1.91 3.77 2.91 2.40 2.88 1.80 1.28 6.89%
  YoY % -49.34% 29.55% 21.25% -16.67% 60.00% 40.62% -
  Horiz. % 149.22% 294.53% 227.34% 187.50% 225.00% 140.62% 100.00%
P/EPS 78.52 90.82 18.58 7.93 9.52 8.52 6.54 51.29%
  YoY % -13.54% 388.81% 134.30% -16.70% 11.74% 30.28% -
  Horiz. % 1,200.61% 1,388.69% 284.10% 121.25% 145.57% 130.28% 100.00%
EY 1.27 1.10 5.38 12.61 10.51 11.74 15.29 -33.93%
  YoY % 15.45% -79.55% -57.34% 19.98% -10.48% -23.22% -
  Horiz. % 8.31% 7.19% 35.19% 82.47% 68.74% 76.78% 100.00%
DY 0.00 0.00 0.00 7.87 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 7.47 0.82 1.00 1.53 0.77 0.71 4.22%
  YoY % -87.82% 810.98% -18.00% -34.64% 98.70% 8.45% -
  Horiz. % 128.17% 1,052.11% 115.49% 140.85% 215.49% 108.45% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 -
Price 0.4600 0.6050 2.0200 2.4000 1.9700 1.1900 1.1100 -
P/RPS 1.95 0.61 2.93 2.45 2.74 1.84 1.45 5.06%
  YoY % 219.67% -79.18% 19.59% -10.58% 48.91% 26.90% -
  Horiz. % 134.48% 42.07% 202.07% 168.97% 188.97% 126.90% 100.00%
P/EPS 80.26 14.69 18.67 8.10 9.06 8.74 7.41 48.72%
  YoY % 446.36% -21.32% 130.49% -10.60% 3.66% 17.95% -
  Horiz. % 1,083.13% 198.25% 251.96% 109.31% 122.27% 117.95% 100.00%
EY 1.25 6.81 5.36 12.35 11.04 11.44 13.50 -32.73%
  YoY % -81.64% 27.05% -56.60% 11.87% -3.50% -15.26% -
  Horiz. % 9.26% 50.44% 39.70% 91.48% 81.78% 84.74% 100.00%
DY 0.00 0.00 0.00 7.71 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.93 1.21 0.82 1.03 1.46 0.79 0.80 2.54%
  YoY % -23.14% 47.56% -20.39% -29.45% 84.81% -1.25% -
  Horiz. % 116.25% 151.25% 102.50% 128.75% 182.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.4950.00 
 KOTRA 1.840.00 
 UCREST 0.050.00 
 EITA 1.050.00 
 PUC 0.0850.00 
 WILLOW 0.3750.00 
 IRIS 0.0750.00 
 HSI-C9L 0.070.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers