Highlights

[KRETAM] YoY Quarter Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -108.80%    YoY -     -102.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 80,529 99,817 87,308 84,647 62,139 59,426 31,792 16.74%
  YoY % -19.32% 14.33% 3.14% 36.22% 4.57% 86.92% -
  Horiz. % 253.30% 313.97% 274.62% 266.25% 195.45% 186.92% 100.00%
PBT 1,664 -375 6,507 -621 10,329 30,759 11,537 -27.56%
  YoY % 543.73% -105.76% 1,147.83% -106.01% -66.42% 166.61% -
  Horiz. % 14.42% -3.25% 56.40% -5.38% 89.53% 266.61% 100.00%
Tax -375 -1,926 -4,001 4 14,266 -7,816 -3,137 -29.79%
  YoY % 80.53% 51.86% -100,125.00% -99.97% 282.52% -149.16% -
  Horiz. % 11.95% 61.40% 127.54% -0.13% -454.77% 249.16% 100.00%
NP 1,289 -2,301 2,506 -617 24,595 22,943 8,400 -26.81%
  YoY % 156.02% -191.82% 506.16% -102.51% 7.20% 173.13% -
  Horiz. % 15.35% -27.39% 29.83% -7.35% 292.80% 273.13% 100.00%
NP to SH 1,358 -2,305 2,469 -607 24,571 22,675 8,334 -26.07%
  YoY % 158.92% -193.36% 506.75% -102.47% 8.36% 172.08% -
  Horiz. % 16.29% -27.66% 29.63% -7.28% 294.83% 272.08% 100.00%
Tax Rate 22.54 % - % 61.49 % - % -138.12 % 25.41 % 27.19 % -3.07%
  YoY % 0.00% 0.00% 0.00% 0.00% -643.57% -6.55% -
  Horiz. % 82.90% 0.00% 226.15% 0.00% -507.98% 93.45% 100.00%
Total Cost 79,240 102,118 84,802 85,264 37,544 36,483 23,392 22.53%
  YoY % -22.40% 20.42% -0.54% 127.10% 2.91% 55.96% -
  Horiz. % 338.75% 436.55% 362.53% 364.50% 160.50% 155.96% 100.00%
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
NOSH 1,939,999 1,920,833 1,899,230 357,058 365,096 244,584 186,026 47.76%
  YoY % 1.00% 1.14% 431.91% -2.20% 49.27% 31.48% -
  Horiz. % 1,042.86% 1,032.56% 1,020.94% 191.94% 196.26% 131.48% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.60 % -2.31 % 2.87 % -0.73 % 39.58 % 38.61 % 26.42 % -37.31%
  YoY % 169.26% -180.49% 493.15% -101.84% 2.51% 46.14% -
  Horiz. % 6.06% -8.74% 10.86% -2.76% 149.81% 146.14% 100.00%
ROE 0.14 % -0.24 % 0.27 % -0.07 % 2.76 % 6.06 % 2.77 % -39.17%
  YoY % 158.33% -188.89% 485.71% -102.54% -54.46% 118.77% -
  Horiz. % 5.05% -8.66% 9.75% -2.53% 99.64% 218.77% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.15 5.20 4.60 23.71 17.02 24.30 17.09 -21.00%
  YoY % -20.19% 13.04% -80.60% 39.31% -29.96% 42.19% -
  Horiz. % 24.28% 30.43% 26.92% 138.74% 99.59% 142.19% 100.00%
EPS 0.07 -0.12 0.13 -0.17 6.73 9.28 4.48 -49.97%
  YoY % 158.33% -192.31% 176.47% -102.53% -27.48% 107.14% -
  Horiz. % 1.56% -2.68% 2.90% -3.79% 150.22% 207.14% 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 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 -18.05%
  YoY % -0.41% 0.41% -80.16% 1.23% 59.48% -5.56% -
  Horiz. % 30.25% 30.37% 30.25% 152.47% 150.62% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.46 4.29 3.75 3.64 2.67 2.55 1.37 16.68%
  YoY % -19.35% 14.40% 3.02% 36.33% 4.71% 86.13% -
  Horiz. % 252.55% 313.14% 273.72% 265.69% 194.89% 186.13% 100.00%
EPS 0.06 -0.10 0.11 -0.03 1.06 0.97 0.36 -25.80%
  YoY % 160.00% -190.91% 466.67% -102.83% 9.28% 169.44% -
  Horiz. % 16.67% -27.78% 30.56% -8.33% 294.44% 269.44% 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 0.4084 0.4060 0.3998 0.3789 0.3827 0.1608 0.1295 21.08%
  YoY % 0.59% 1.55% 5.52% -0.99% 138.00% 24.17% -
  Horiz. % 315.37% 313.51% 308.73% 292.59% 295.52% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5800 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 -
P/RPS 13.97 7.89 12.51 9.32 12.34 9.01 7.61 10.64%
  YoY % 77.06% -36.93% 34.23% -24.47% 36.96% 18.40% -
  Horiz. % 183.57% 103.68% 164.39% 122.47% 162.16% 118.40% 100.00%
P/EPS 828.57 -341.67 442.31 -1,300.00 31.20 23.62 29.02 74.74%
  YoY % 342.51% -177.25% 134.02% -4,266.67% 32.09% -18.61% -
  Horiz. % 2,855.17% -1,177.36% 1,524.16% -4,479.67% 107.51% 81.39% 100.00%
EY 0.12 -0.29 0.23 -0.08 3.20 4.23 3.45 -42.84%
  YoY % 141.38% -226.09% 387.50% -102.50% -24.35% 22.61% -
  Horiz. % 3.48% -8.41% 6.67% -2.32% 92.75% 122.61% 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 1.18 0.83 1.17 0.89 0.86 1.43 0.80 6.69%
  YoY % 42.17% -29.06% 31.46% 3.49% -39.86% 78.75% -
  Horiz. % 147.50% 103.75% 146.25% 111.25% 107.50% 178.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 -
Price 0.5550 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 -
P/RPS 13.37 7.41 11.64 11.14 13.69 8.40 8.60 7.62%
  YoY % 80.43% -36.34% 4.49% -18.63% 62.98% -2.33% -
  Horiz. % 155.47% 86.16% 135.35% 129.53% 159.19% 97.67% 100.00%
P/EPS 792.86 -320.83 411.54 -1,552.94 34.62 22.00 32.81 69.95%
  YoY % 347.13% -177.96% 126.50% -4,585.67% 57.36% -32.95% -
  Horiz. % 2,416.52% -977.84% 1,254.31% -4,733.13% 105.52% 67.05% 100.00%
EY 0.13 -0.31 0.24 -0.06 2.89 4.54 3.05 -40.87%
  YoY % 141.94% -229.17% 500.00% -102.08% -36.34% 48.85% -
  Horiz. % 4.26% -10.16% 7.87% -1.97% 94.75% 148.85% 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 1.13 0.78 1.09 1.07 0.95 1.33 0.91 3.67%
  YoY % 44.87% -28.44% 1.87% 12.63% -28.57% 46.15% -
  Horiz. % 124.18% 85.71% 119.78% 117.58% 104.40% 146.15% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

161  289  569  1432 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 DATAPRP 0.20-0.02 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.74-0.04 
 LBICAP-WB 0.2050.00 
 AT 0.090.00 
 VIVOCOM-WE 0.035+0.01 
 HWGB 0.76+0.045 
 PRESBHD 0.455+0.045 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 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
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS