Highlights

[KRETAM] YoY Quarter Result on 2012-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     122.60%    YoY -     8.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 99,817 87,308 84,647 62,139 59,426 31,792 32,982 20.26%
  YoY % 14.33% 3.14% 36.22% 4.57% 86.92% -3.61% -
  Horiz. % 302.64% 264.71% 256.65% 188.40% 180.18% 96.39% 100.00%
PBT -375 6,507 -621 10,329 30,759 11,537 13,714 -
  YoY % -105.76% 1,147.83% -106.01% -66.42% 166.61% -15.87% -
  Horiz. % -2.73% 47.45% -4.53% 75.32% 224.29% 84.13% 100.00%
Tax -1,926 -4,001 4 14,266 -7,816 -3,137 -3,372 -8.91%
  YoY % 51.86% -100,125.00% -99.97% 282.52% -149.16% 6.97% -
  Horiz. % 57.12% 118.65% -0.12% -423.07% 231.79% 93.03% 100.00%
NP -2,301 2,506 -617 24,595 22,943 8,400 10,342 -
  YoY % -191.82% 506.16% -102.51% 7.20% 173.13% -18.78% -
  Horiz. % -22.25% 24.23% -5.97% 237.82% 221.84% 81.22% 100.00%
NP to SH -2,305 2,469 -607 24,571 22,675 8,334 10,276 -
  YoY % -193.36% 506.75% -102.47% 8.36% 172.08% -18.90% -
  Horiz. % -22.43% 24.03% -5.91% 239.11% 220.66% 81.10% 100.00%
Tax Rate - % 61.49 % - % -138.12 % 25.41 % 27.19 % 24.59 % -
  YoY % 0.00% 0.00% 0.00% -643.57% -6.55% 10.57% -
  Horiz. % 0.00% 250.06% 0.00% -561.69% 103.33% 110.57% 100.00%
Total Cost 102,118 84,802 85,264 37,544 36,483 23,392 22,640 28.53%
  YoY % 20.42% -0.54% 127.10% 2.91% 55.96% 3.32% -
  Horiz. % 451.05% 374.57% 376.61% 165.83% 161.14% 103.32% 100.00%
Net Worth 945,050 930,623 881,935 890,835 374,214 301,363 268,069 23.36%
  YoY % 1.55% 5.52% -1.00% 138.05% 24.17% 12.42% -
  Horiz. % 352.54% 347.16% 328.99% 332.32% 139.60% 112.42% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 945,050 930,623 881,935 890,835 374,214 301,363 268,069 23.36%
  YoY % 1.55% 5.52% -1.00% 138.05% 24.17% 12.42% -
  Horiz. % 352.54% 347.16% 328.99% 332.32% 139.60% 112.42% 100.00%
NOSH 1,920,833 1,899,230 357,058 365,096 244,584 186,026 186,159 47.52%
  YoY % 1.14% 431.91% -2.20% 49.27% 31.48% -0.07% -
  Horiz. % 1,031.82% 1,020.22% 191.80% 196.12% 131.38% 99.93% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -2.31 % 2.87 % -0.73 % 39.58 % 38.61 % 26.42 % 31.36 % -
  YoY % -180.49% 493.15% -101.84% 2.51% 46.14% -15.75% -
  Horiz. % -7.37% 9.15% -2.33% 126.21% 123.12% 84.25% 100.00%
ROE -0.24 % 0.27 % -0.07 % 2.76 % 6.06 % 2.77 % 3.83 % -
  YoY % -188.89% 485.71% -102.54% -54.46% 118.77% -27.68% -
  Horiz. % -6.27% 7.05% -1.83% 72.06% 158.22% 72.32% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.20 4.60 23.71 17.02 24.30 17.09 17.72 -18.47%
  YoY % 13.04% -80.60% 39.31% -29.96% 42.19% -3.56% -
  Horiz. % 29.35% 25.96% 133.80% 96.05% 137.13% 96.44% 100.00%
EPS -0.12 0.13 -0.17 6.73 9.28 4.48 5.52 -
  YoY % -192.31% 176.47% -102.53% -27.48% 107.14% -18.84% -
  Horiz. % -2.17% 2.36% -3.08% 121.92% 168.12% 81.16% 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 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 1.4400 -16.38%
  YoY % 0.41% -80.16% 1.23% 59.48% -5.56% 12.50% -
  Horiz. % 34.17% 34.03% 171.53% 169.44% 106.25% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.31 3.77 3.65 2.68 2.57 1.37 1.42 20.32%
  YoY % 14.32% 3.29% 36.19% 4.28% 87.59% -3.52% -
  Horiz. % 303.52% 265.49% 257.04% 188.73% 180.99% 96.48% 100.00%
EPS -0.10 0.11 -0.03 1.06 0.98 0.36 0.44 -
  YoY % -190.91% 466.67% -102.83% 8.16% 172.22% -18.18% -
  Horiz. % -22.73% 25.00% -6.82% 240.91% 222.73% 81.82% 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 0.4080 0.4018 0.3808 0.3846 0.1616 0.1301 0.1157 23.36%
  YoY % 1.54% 5.51% -0.99% 138.00% 24.21% 12.45% -
  Horiz. % 352.64% 347.28% 329.13% 332.41% 139.67% 112.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 1.0900 -
P/RPS 7.89 12.51 9.32 12.34 9.01 7.61 6.15 4.24%
  YoY % -36.93% 34.23% -24.47% 36.96% 18.40% 23.74% -
  Horiz. % 128.29% 203.41% 151.54% 200.65% 146.50% 123.74% 100.00%
P/EPS -341.67 442.31 -1,300.00 31.20 23.62 29.02 19.75 -
  YoY % -177.25% 134.02% -4,266.67% 32.09% -18.61% 46.94% -
  Horiz. % -1,729.97% 2,239.54% -6,582.28% 157.97% 119.59% 146.94% 100.00%
EY -0.29 0.23 -0.08 3.20 4.23 3.45 5.06 -
  YoY % -226.09% 387.50% -102.50% -24.35% 22.61% -31.82% -
  Horiz. % -5.73% 4.55% -1.58% 63.24% 83.60% 68.18% 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 0.83 1.17 0.89 0.86 1.43 0.80 0.76 1.48%
  YoY % -29.06% 31.46% 3.49% -39.86% 78.75% 5.26% -
  Horiz. % 109.21% 153.95% 117.11% 113.16% 188.16% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 21/08/09 -
Price 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 1.1400 -
P/RPS 7.41 11.64 11.14 13.69 8.40 8.60 6.43 2.39%
  YoY % -36.34% 4.49% -18.63% 62.98% -2.33% 33.75% -
  Horiz. % 115.24% 181.03% 173.25% 212.91% 130.64% 133.75% 100.00%
P/EPS -320.83 411.54 -1,552.94 34.62 22.00 32.81 20.65 -
  YoY % -177.96% 126.50% -4,585.67% 57.36% -32.95% 58.89% -
  Horiz. % -1,553.66% 1,992.93% -7,520.29% 167.65% 106.54% 158.89% 100.00%
EY -0.31 0.24 -0.06 2.89 4.54 3.05 4.84 -
  YoY % -229.17% 500.00% -102.08% -36.34% 48.85% -36.98% -
  Horiz. % -6.40% 4.96% -1.24% 59.71% 93.80% 63.02% 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 0.78 1.09 1.07 0.95 1.33 0.91 0.79 -0.21%
  YoY % -28.44% 1.87% 12.63% -28.57% 46.15% 15.19% -
  Horiz. % 98.73% 137.97% 135.44% 120.25% 168.35% 115.19% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers