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 - 2,316,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.48 4.31 3.77 3.65 2.68 2.57 1.37 16.79%
  YoY % -19.26% 14.32% 3.29% 36.19% 4.28% 87.59% -
  Horiz. % 254.01% 314.60% 275.18% 266.42% 195.62% 187.59% 100.00%
EPS 0.06 -0.10 0.11 -0.03 1.06 0.98 0.36 -25.80%
  YoY % 160.00% -190.91% 466.67% -102.83% 8.16% 172.22% -
  Horiz. % 16.67% -27.78% 30.56% -8.33% 294.44% 272.22% 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 0.4104 0.4080 0.4018 0.3808 0.3846 0.1616 0.1301 21.08%
  YoY % 0.59% 1.54% 5.51% -0.99% 138.00% 24.21% -
  Horiz. % 315.45% 313.60% 308.84% 292.70% 295.62% 124.21% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers