Highlights

[KRETAM] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     9.05%    YoY -     -61.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 378,500 407,378 439,555 362,266 252,297 244,374 151,196 16.51%
  YoY % -7.09% -7.32% 21.33% 43.59% 3.24% 61.63% -
  Horiz. % 250.34% 269.44% 290.72% 239.60% 166.87% 161.63% 100.00%
PBT 32,699 1,400 21,975 20,733 55,524 99,845 62,820 -10.30%
  YoY % 2,235.64% -93.63% 5.99% -62.66% -44.39% 58.94% -
  Horiz. % 52.05% 2.23% 34.98% 33.00% 88.39% 158.94% 100.00%
Tax -12,644 3,632 -11,216 -5,540 -15,824 -25,027 -16,761 -4.59%
  YoY % -448.13% 132.38% -102.45% 64.99% 36.77% -49.32% -
  Horiz. % 75.44% -21.67% 66.92% 33.05% 94.41% 149.32% 100.00%
NP 20,055 5,032 10,759 15,193 39,700 74,818 46,059 -12.93%
  YoY % 298.55% -53.23% -29.18% -61.73% -46.94% 62.44% -
  Horiz. % 43.54% 10.93% 23.36% 32.99% 86.19% 162.44% 100.00%
NP to SH 20,159 -4,945 10,684 15,043 39,567 73,997 45,738 -12.75%
  YoY % 507.66% -146.28% -28.98% -61.98% -46.53% 61.78% -
  Horiz. % 44.07% -10.81% 23.36% 32.89% 86.51% 161.78% 100.00%
Tax Rate 38.67 % -259.43 % 51.04 % 26.72 % 28.50 % 25.07 % 26.68 % 6.38%
  YoY % 114.91% -608.29% 91.02% -6.25% 13.68% -6.03% -
  Horiz. % 144.94% -972.38% 191.30% 100.15% 106.82% 93.97% 100.00%
Total Cost 358,445 402,346 428,796 347,073 212,597 169,556 105,137 22.66%
  YoY % -10.91% -6.17% 23.55% 63.25% 25.38% 61.27% -
  Horiz. % 340.93% 382.69% 407.85% 330.11% 202.21% 161.27% 100.00%
Net Worth 81,276,271 935,746 920,890 183,018 895,902 584,173 283,880 156.51%
  YoY % 8,585.72% 1.61% 403.17% -79.57% 53.36% 105.78% -
  Horiz. % 28,630.50% 329.63% 324.39% 64.47% 315.59% 205.78% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,576 - - - - 46,184 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.55% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 102.07 % - % - % - % - % 62.41 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.55% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 81,276,271 935,746 920,890 183,018 895,902 584,173 283,880 156.51%
  YoY % 8,585.72% 1.61% 403.17% -79.57% 53.36% 105.78% -
  Horiz. % 28,630.50% 329.63% 324.39% 64.47% 315.59% 205.78% 100.00%
NOSH 2,057,627 1,901,923 1,864,151 365,306 365,674 249,646 210,281 46.20%
  YoY % 8.19% 2.03% 410.30% -0.10% 46.48% 18.72% -
  Horiz. % 978.51% 904.47% 886.50% 173.72% 173.90% 118.72% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.30 % 1.24 % 2.45 % 4.19 % 15.74 % 30.62 % 30.46 % -25.26%
  YoY % 327.42% -49.39% -41.53% -73.38% -48.60% 0.53% -
  Horiz. % 17.40% 4.07% 8.04% 13.76% 51.67% 100.53% 100.00%
ROE 0.02 % -0.53 % 1.16 % 8.22 % 4.42 % 12.67 % 16.11 % -67.18%
  YoY % 103.77% -145.69% -85.89% 85.97% -65.11% -21.35% -
  Horiz. % 0.12% -3.29% 7.20% 51.02% 27.44% 78.65% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.39 21.42 23.58 99.17 68.99 97.89 71.90 -20.31%
  YoY % -14.15% -9.16% -76.22% 43.75% -29.52% 36.15% -
  Horiz. % 25.58% 29.79% 32.80% 137.93% 95.95% 136.15% 100.00%
EPS 1.04 -0.26 0.57 0.82 10.83 29.64 21.76 -39.73%
  YoY % 500.00% -145.61% -30.49% -92.43% -63.46% 36.21% -
  Horiz. % 4.78% -1.19% 2.62% 3.77% 49.77% 136.21% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 18.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.41% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 39.5000 0.4920 0.4940 0.5010 2.4500 2.3400 1.3500 75.45%
  YoY % 7,928.45% -0.40% -1.40% -79.55% 4.70% 73.33% -
  Horiz. % 2,925.93% 36.44% 36.59% 37.11% 181.48% 173.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.26 17.50 18.88 15.56 10.84 10.50 6.50 16.50%
  YoY % -7.09% -7.31% 21.34% 43.54% 3.24% 61.54% -
  Horiz. % 250.15% 269.23% 290.46% 239.38% 166.77% 161.54% 100.00%
EPS 0.87 -0.21 0.46 0.65 1.70 3.18 1.97 -12.72%
  YoY % 514.29% -145.65% -29.23% -61.76% -46.54% 61.42% -
  Horiz. % 44.16% -10.66% 23.35% 32.99% 86.29% 161.42% 100.00%
DPS 0.88 0.00 0.00 0.00 0.00 1.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 34.9181 0.4020 0.3956 0.0786 0.3849 0.2510 0.1220 156.49%
  YoY % 8,586.09% 1.62% 403.31% -79.58% 53.35% 105.74% -
  Horiz. % 28,621.39% 329.51% 324.26% 64.43% 315.49% 205.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5450 0.4600 0.4500 3.7400 2.0100 2.3500 2.0700 -
P/RPS 2.96 2.15 1.91 3.77 2.91 2.40 2.88 0.46%
  YoY % 37.67% 12.57% -49.34% 29.55% 21.25% -16.67% -
  Horiz. % 102.78% 74.65% 66.32% 130.90% 101.04% 83.33% 100.00%
P/EPS 55.63 -176.92 78.52 90.82 18.58 7.93 9.52 34.17%
  YoY % 131.44% -325.32% -13.54% 388.81% 134.30% -16.70% -
  Horiz. % 584.35% -1,858.40% 824.79% 953.99% 195.17% 83.30% 100.00%
EY 1.80 -0.57 1.27 1.10 5.38 12.61 10.51 -25.46%
  YoY % 415.79% -144.88% 15.45% -79.55% -57.34% 19.98% -
  Horiz. % 17.13% -5.42% 12.08% 10.47% 51.19% 119.98% 100.00%
DY 1.83 0.00 0.00 0.00 0.00 7.87 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.25% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.01 0.93 0.91 7.47 0.82 1.00 1.53 -56.73%
  YoY % -98.92% 2.20% -87.82% 810.98% -18.00% -34.64% -
  Horiz. % 0.65% 60.78% 59.48% 488.24% 53.59% 65.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.5500 0.5800 0.4600 0.6050 2.0200 2.4000 1.9700 -
P/RPS 2.99 2.71 1.95 0.61 2.93 2.45 2.74 1.46%
  YoY % 10.33% 38.97% 219.67% -79.18% 19.59% -10.58% -
  Horiz. % 109.12% 98.91% 71.17% 22.26% 106.93% 89.42% 100.00%
P/EPS 56.14 -223.08 80.26 14.69 18.67 8.10 9.06 35.49%
  YoY % 125.17% -377.95% 446.36% -21.32% 130.49% -10.60% -
  Horiz. % 619.65% -2,462.25% 885.87% 162.14% 206.07% 89.40% 100.00%
EY 1.78 -0.45 1.25 6.81 5.36 12.35 11.04 -26.20%
  YoY % 495.56% -136.00% -81.64% 27.05% -56.60% 11.87% -
  Horiz. % 16.12% -4.08% 11.32% 61.68% 48.55% 111.87% 100.00%
DY 1.82 0.00 0.00 0.00 0.00 7.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.61% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.01 1.18 0.93 1.21 0.82 1.03 1.46 -56.39%
  YoY % -99.15% 26.88% -23.14% 47.56% -20.39% -29.45% -
  Horiz. % 0.68% 80.82% 63.70% 82.88% 56.16% 70.55% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS