Highlights

[KRETAM] YoY Quarter Result on 2011-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -0.38%    YoY -     172.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 87,308 84,647 62,139 59,426 31,792 32,982 45,546 11.45%
  YoY % 3.14% 36.22% 4.57% 86.92% -3.61% -27.59% -
  Horiz. % 191.69% 185.85% 136.43% 130.47% 69.80% 72.41% 100.00%
PBT 6,507 -621 10,329 30,759 11,537 13,714 17,647 -15.31%
  YoY % 1,147.83% -106.01% -66.42% 166.61% -15.87% -22.29% -
  Horiz. % 36.87% -3.52% 58.53% 174.30% 65.38% 77.71% 100.00%
Tax -4,001 4 14,266 -7,816 -3,137 -3,372 -5,371 -4.79%
  YoY % -100,125.00% -99.97% 282.52% -149.16% 6.97% 37.22% -
  Horiz. % 74.49% -0.07% -265.61% 145.52% 58.41% 62.78% 100.00%
NP 2,506 -617 24,595 22,943 8,400 10,342 12,276 -23.26%
  YoY % 506.16% -102.51% 7.20% 173.13% -18.78% -15.75% -
  Horiz. % 20.41% -5.03% 200.35% 186.89% 68.43% 84.25% 100.00%
NP to SH 2,469 -607 24,571 22,675 8,334 10,276 12,186 -23.35%
  YoY % 506.75% -102.47% 8.36% 172.08% -18.90% -15.67% -
  Horiz. % 20.26% -4.98% 201.63% 186.07% 68.39% 84.33% 100.00%
Tax Rate 61.49 % - % -138.12 % 25.41 % 27.19 % 24.59 % 30.44 % 12.43%
  YoY % 0.00% 0.00% -643.57% -6.55% 10.57% -19.22% -
  Horiz. % 202.00% 0.00% -453.75% 83.48% 89.32% 80.78% 100.00%
Total Cost 84,802 85,264 37,544 36,483 23,392 22,640 33,270 16.87%
  YoY % -0.54% 127.10% 2.91% 55.96% 3.32% -31.95% -
  Horiz. % 254.89% 256.28% 112.85% 109.66% 70.31% 68.05% 100.00%
Net Worth 930,623 881,935 890,835 374,214 301,363 268,069 248,065 24.64%
  YoY % 5.52% -1.00% 138.05% 24.17% 12.42% 8.06% -
  Horiz. % 375.15% 355.52% 359.11% 150.85% 121.49% 108.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 930,623 881,935 890,835 374,214 301,363 268,069 248,065 24.64%
  YoY % 5.52% -1.00% 138.05% 24.17% 12.42% 8.06% -
  Horiz. % 375.15% 355.52% 359.11% 150.85% 121.49% 108.06% 100.00%
NOSH 1,899,230 357,058 365,096 244,584 186,026 186,159 181,069 47.93%
  YoY % 431.91% -2.20% 49.27% 31.48% -0.07% 2.81% -
  Horiz. % 1,048.89% 197.19% 201.63% 135.08% 102.74% 102.81% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.87 % -0.73 % 39.58 % 38.61 % 26.42 % 31.36 % 26.95 % -31.14%
  YoY % 493.15% -101.84% 2.51% 46.14% -15.75% 16.36% -
  Horiz. % 10.65% -2.71% 146.86% 143.27% 98.03% 116.36% 100.00%
ROE 0.27 % -0.07 % 2.76 % 6.06 % 2.77 % 3.83 % 4.91 % -38.32%
  YoY % 485.71% -102.54% -54.46% 118.77% -27.68% -22.00% -
  Horiz. % 5.50% -1.43% 56.21% 123.42% 56.42% 78.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.60 23.71 17.02 24.30 17.09 17.72 25.15 -24.65%
  YoY % -80.60% 39.31% -29.96% 42.19% -3.56% -29.54% -
  Horiz. % 18.29% 94.27% 67.67% 96.62% 67.95% 70.46% 100.00%
EPS 0.13 -0.17 6.73 9.28 4.48 5.52 6.73 -48.19%
  YoY % 176.47% -102.53% -27.48% 107.14% -18.84% -17.98% -
  Horiz. % 1.93% -2.53% 100.00% 137.89% 66.57% 82.02% 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 2.4700 2.4400 1.5300 1.6200 1.4400 1.3700 -15.74%
  YoY % -80.16% 1.23% 59.48% -5.56% 12.50% 5.11% -
  Horiz. % 35.77% 180.29% 178.10% 111.68% 118.25% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.77 3.65 2.68 2.57 1.37 1.42 1.97 11.42%
  YoY % 3.29% 36.19% 4.28% 87.59% -3.52% -27.92% -
  Horiz. % 191.37% 185.28% 136.04% 130.46% 69.54% 72.08% 100.00%
EPS 0.11 -0.03 1.06 0.98 0.36 0.44 0.53 -23.04%
  YoY % 466.67% -102.83% 8.16% 172.22% -18.18% -16.98% -
  Horiz. % 20.75% -5.66% 200.00% 184.91% 67.92% 83.02% 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 0.4018 0.3808 0.3846 0.1616 0.1301 0.1157 0.1071 24.64%
  YoY % 5.51% -0.99% 138.00% 24.21% 12.45% 8.03% -
  Horiz. % 375.16% 355.56% 359.10% 150.89% 121.48% 108.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5750 2.2100 2.1000 2.1900 1.3000 1.0900 1.2500 -
P/RPS 12.51 9.32 12.34 9.01 7.61 6.15 4.97 16.62%
  YoY % 34.23% -24.47% 36.96% 18.40% 23.74% 23.74% -
  Horiz. % 251.71% 187.53% 248.29% 181.29% 153.12% 123.74% 100.00%
P/EPS 442.31 -1,300.00 31.20 23.62 29.02 19.75 18.57 69.58%
  YoY % 134.02% -4,266.67% 32.09% -18.61% 46.94% 6.35% -
  Horiz. % 2,381.85% -7,000.54% 168.01% 127.19% 156.27% 106.35% 100.00%
EY 0.23 -0.08 3.20 4.23 3.45 5.06 5.38 -40.85%
  YoY % 387.50% -102.50% -24.35% 22.61% -31.82% -5.95% -
  Horiz. % 4.28% -1.49% 59.48% 78.62% 64.13% 94.05% 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 1.17 0.89 0.86 1.43 0.80 0.76 0.91 4.28%
  YoY % 31.46% 3.49% -39.86% 78.75% 5.26% -16.48% -
  Horiz. % 128.57% 97.80% 94.51% 157.14% 87.91% 83.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 21/08/09 18/08/08 -
Price 0.5350 2.6400 2.3300 2.0400 1.4700 1.1400 1.1000 -
P/RPS 11.64 11.14 13.69 8.40 8.60 6.43 4.37 17.73%
  YoY % 4.49% -18.63% 62.98% -2.33% 33.75% 47.14% -
  Horiz. % 266.36% 254.92% 313.27% 192.22% 196.80% 147.14% 100.00%
P/EPS 411.54 -1,552.94 34.62 22.00 32.81 20.65 16.34 71.17%
  YoY % 126.50% -4,585.67% 57.36% -32.95% 58.89% 26.38% -
  Horiz. % 2,518.60% -9,503.92% 211.87% 134.64% 200.80% 126.38% 100.00%
EY 0.24 -0.06 2.89 4.54 3.05 4.84 6.12 -41.70%
  YoY % 500.00% -102.08% -36.34% 48.85% -36.98% -20.92% -
  Horiz. % 3.92% -0.98% 47.22% 74.18% 49.84% 79.08% 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 1.09 1.07 0.95 1.33 0.91 0.79 0.80 5.29%
  YoY % 1.87% 12.63% -28.57% 46.15% 15.19% -1.25% -
  Horiz. % 136.25% 133.75% 118.75% 166.25% 113.75% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers