Highlights

[KRETAM] YoY Quarter Result on 2011-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -17.52%    YoY -     53.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 104,600 98,301 91,535 62,375 34,525 28,804 34,258 20.44%
  YoY % 6.41% 7.39% 46.75% 80.67% 19.86% -15.92% -
  Horiz. % 305.33% 286.94% 267.19% 182.07% 100.78% 84.08% 100.00%
PBT 6,466 9,800 20,227 25,626 16,171 6,020 12,873 -10.84%
  YoY % -34.02% -51.55% -21.07% 58.47% 168.62% -53.24% -
  Horiz. % 50.23% 76.13% 157.13% 199.07% 125.62% 46.76% 100.00%
Tax -4,770 -2,267 -7,998 -6,671 -3,913 -1,557 -3,264 6.52%
  YoY % -110.41% 71.66% -19.89% -70.48% -151.32% 52.30% -
  Horiz. % 146.14% 69.45% 245.04% 204.38% 119.88% 47.70% 100.00%
NP 1,696 7,533 12,229 18,955 12,258 4,463 9,609 -25.09%
  YoY % -77.49% -38.40% -35.48% 54.63% 174.66% -53.55% -
  Horiz. % 17.65% 78.40% 127.27% 197.26% 127.57% 46.45% 100.00%
NP to SH 1,574 7,504 12,287 18,703 12,193 4,412 9,489 -25.86%
  YoY % -79.02% -38.93% -34.30% 53.39% 176.36% -53.50% -
  Horiz. % 16.59% 79.08% 129.49% 197.10% 128.50% 46.50% 100.00%
Tax Rate 73.77 % 23.13 % 39.54 % 26.03 % 24.20 % 25.86 % 25.36 % 19.47%
  YoY % 218.94% -41.50% 51.90% 7.56% -6.42% 1.97% -
  Horiz. % 290.89% 91.21% 155.91% 102.64% 95.43% 101.97% 100.00%
Total Cost 102,904 90,768 79,306 43,420 22,267 24,341 24,649 26.88%
  YoY % 13.37% 14.45% 82.65% 95.00% -8.52% -1.25% -
  Horiz. % 417.48% 368.24% 321.74% 176.15% 90.34% 98.75% 100.00%
Net Worth 969,977 911,461 906,897 383,839 285,843 271,794 255,333 24.90%
  YoY % 6.42% 0.50% 136.27% 34.28% 5.17% 6.45% -
  Horiz. % 379.89% 356.97% 355.18% 150.33% 111.95% 106.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 36,672 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 196.08 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 969,977 911,461 906,897 383,839 285,843 271,794 255,333 24.90%
  YoY % 6.42% 0.50% 136.27% 34.28% 5.17% 6.45% -
  Horiz. % 379.89% 356.97% 355.18% 150.33% 111.95% 106.45% 100.00%
NOSH 1,967,500 366,048 365,684 244,483 223,315 186,160 181,087 48.80%
  YoY % 437.50% 0.10% 49.57% 9.48% 19.96% 2.80% -
  Horiz. % 1,086.49% 202.14% 201.94% 135.01% 123.32% 102.80% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.62 % 7.66 % 13.36 % 30.39 % 35.50 % 15.49 % 28.05 % -37.81%
  YoY % -78.85% -42.66% -56.04% -14.39% 129.18% -44.78% -
  Horiz. % 5.78% 27.31% 47.63% 108.34% 126.56% 55.22% 100.00%
ROE 0.16 % 0.82 % 1.35 % 4.87 % 4.27 % 1.62 % 3.72 % -40.79%
  YoY % -80.49% -39.26% -72.28% 14.05% 163.58% -56.45% -
  Horiz. % 4.30% 22.04% 36.29% 130.91% 114.78% 43.55% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.32 26.85 25.03 25.51 15.46 15.47 18.92 -19.05%
  YoY % -80.19% 7.27% -1.88% 65.01% -0.06% -18.23% -
  Horiz. % 28.12% 141.91% 132.29% 134.83% 81.71% 81.77% 100.00%
EPS 0.08 2.05 3.36 7.65 5.46 2.37 5.24 -50.18%
  YoY % -96.10% -38.99% -56.08% 40.11% 130.38% -54.77% -
  Horiz. % 1.53% 39.12% 64.12% 145.99% 104.20% 45.23% 100.00%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4930 2.4900 2.4800 1.5700 1.2800 1.4600 1.4100 -16.06%
  YoY % -80.20% 0.40% 57.96% 22.66% -12.33% 3.55% -
  Horiz. % 34.96% 176.60% 175.89% 111.35% 90.78% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.49 4.22 3.93 2.68 1.48 1.24 1.47 20.44%
  YoY % 6.40% 7.38% 46.64% 81.08% 19.35% -15.65% -
  Horiz. % 305.44% 287.07% 267.35% 182.31% 100.68% 84.35% 100.00%
EPS 0.07 0.32 0.53 0.80 0.52 0.19 0.41 -25.51%
  YoY % -78.12% -39.62% -33.75% 53.85% 173.68% -53.66% -
  Horiz. % 17.07% 78.05% 129.27% 195.12% 126.83% 46.34% 100.00%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4167 0.3916 0.3896 0.1649 0.1228 0.1168 0.1097 24.90%
  YoY % 6.41% 0.51% 136.26% 34.28% 5.14% 6.47% -
  Horiz. % 379.85% 356.97% 355.15% 150.32% 111.94% 106.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.5200 3.0300 2.2000 2.0000 1.6300 1.1000 0.9900 -
P/RPS 9.78 11.28 8.79 7.84 10.54 7.11 5.23 10.99%
  YoY % -13.30% 28.33% 12.12% -25.62% 48.24% 35.95% -
  Horiz. % 187.00% 215.68% 168.07% 149.90% 201.53% 135.95% 100.00%
P/EPS 650.00 147.80 65.48 26.14 29.85 46.41 18.89 80.30%
  YoY % 339.78% 125.72% 150.50% -12.43% -35.68% 145.69% -
  Horiz. % 3,440.97% 782.42% 346.64% 138.38% 158.02% 245.69% 100.00%
EY 0.15 0.68 1.53 3.83 3.35 2.15 5.29 -44.76%
  YoY % -77.94% -55.56% -60.05% 14.33% 55.81% -59.36% -
  Horiz. % 2.84% 12.85% 28.92% 72.40% 63.33% 40.64% 100.00%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.05 1.22 0.89 1.27 1.27 0.75 0.70 6.99%
  YoY % -13.93% 37.08% -29.92% 0.00% 69.33% 7.14% -
  Horiz. % 150.00% 174.29% 127.14% 181.43% 181.43% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 18/11/08 -
Price 0.5000 3.5200 2.0200 2.2900 1.9500 1.1400 0.9800 -
P/RPS 9.40 13.11 8.07 8.98 12.61 7.37 5.18 10.44%
  YoY % -28.30% 62.45% -10.13% -28.79% 71.10% 42.28% -
  Horiz. % 181.47% 253.09% 155.79% 173.36% 243.44% 142.28% 100.00%
P/EPS 625.00 171.71 60.12 29.93 35.71 48.10 18.70 79.43%
  YoY % 263.99% 185.61% 100.87% -16.19% -25.76% 157.22% -
  Horiz. % 3,342.25% 918.24% 321.50% 160.05% 190.96% 257.22% 100.00%
EY 0.16 0.58 1.66 3.34 2.80 2.08 5.35 -44.27%
  YoY % -72.41% -65.06% -50.30% 19.29% 34.62% -61.12% -
  Horiz. % 2.99% 10.84% 31.03% 62.43% 52.34% 38.88% 100.00%
DY 0.00 0.00 0.00 6.55 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.01 1.41 0.81 1.46 1.52 0.78 0.70 6.30%
  YoY % -28.37% 74.07% -44.52% -3.95% 94.87% 11.43% -
  Horiz. % 144.29% 201.43% 115.71% 208.57% 217.14% 111.43% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS