Highlights

[KRETAM] YoY Quarter Result on 2012-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -49.99%    YoY -     -34.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 111,813 104,600 98,301 91,535 62,375 34,525 28,804 25.35%
  YoY % 6.90% 6.41% 7.39% 46.75% 80.67% 19.86% -
  Horiz. % 388.19% 363.14% 341.28% 317.79% 216.55% 119.86% 100.00%
PBT -6,553 6,466 9,800 20,227 25,626 16,171 6,020 -
  YoY % -201.35% -34.02% -51.55% -21.07% 58.47% 168.62% -
  Horiz. % -108.85% 107.41% 162.79% 336.00% 425.68% 268.62% 100.00%
Tax -1,540 -4,770 -2,267 -7,998 -6,671 -3,913 -1,557 -0.18%
  YoY % 67.71% -110.41% 71.66% -19.89% -70.48% -151.32% -
  Horiz. % 98.91% 306.36% 145.60% 513.68% 428.45% 251.32% 100.00%
NP -8,093 1,696 7,533 12,229 18,955 12,258 4,463 -
  YoY % -577.18% -77.49% -38.40% -35.48% 54.63% 174.66% -
  Horiz. % -181.34% 38.00% 168.79% 274.01% 424.71% 274.66% 100.00%
NP to SH -8,081 1,574 7,504 12,287 18,703 12,193 4,412 -
  YoY % -613.41% -79.02% -38.93% -34.30% 53.39% 176.36% -
  Horiz. % -183.16% 35.68% 170.08% 278.49% 423.91% 276.36% 100.00%
Tax Rate - % 73.77 % 23.13 % 39.54 % 26.03 % 24.20 % 25.86 % -
  YoY % 0.00% 218.94% -41.50% 51.90% 7.56% -6.42% -
  Horiz. % 0.00% 285.27% 89.44% 152.90% 100.66% 93.58% 100.00%
Total Cost 119,906 102,904 90,768 79,306 43,420 22,267 24,341 30.43%
  YoY % 16.52% 13.37% 14.45% 82.65% 95.00% -8.52% -
  Horiz. % 492.61% 422.76% 372.90% 325.81% 178.38% 91.48% 100.00%
Net Worth 915,220 969,977 911,461 906,897 383,839 285,843 271,794 22.42%
  YoY % -5.65% 6.42% 0.50% 136.27% 34.28% 5.17% -
  Horiz. % 336.73% 356.88% 335.35% 333.67% 141.22% 105.17% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 36,672 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 915,220 969,977 911,461 906,897 383,839 285,843 271,794 22.42%
  YoY % -5.65% 6.42% 0.50% 136.27% 34.28% 5.17% -
  Horiz. % 336.73% 356.88% 335.35% 333.67% 141.22% 105.17% 100.00%
NOSH 1,879,302 1,967,500 366,048 365,684 244,483 223,315 186,160 46.99%
  YoY % -4.48% 437.50% 0.10% 49.57% 9.48% 19.96% -
  Horiz. % 1,009.51% 1,056.88% 196.63% 196.44% 131.33% 119.96% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.24 % 1.62 % 7.66 % 13.36 % 30.39 % 35.50 % 15.49 % -
  YoY % -546.91% -78.85% -42.66% -56.04% -14.39% 129.18% -
  Horiz. % -46.74% 10.46% 49.45% 86.25% 196.19% 229.18% 100.00%
ROE -0.88 % 0.16 % 0.82 % 1.35 % 4.87 % 4.27 % 1.62 % -
  YoY % -650.00% -80.49% -39.26% -72.28% 14.05% 163.58% -
  Horiz. % -54.32% 9.88% 50.62% 83.33% 300.62% 263.58% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.95 5.32 26.85 25.03 25.51 15.46 15.47 -14.72%
  YoY % 11.84% -80.19% 7.27% -1.88% 65.01% -0.06% -
  Horiz. % 38.46% 34.39% 173.56% 161.80% 164.90% 99.94% 100.00%
EPS -0.43 0.08 2.05 3.36 7.65 5.46 2.37 -
  YoY % -637.50% -96.10% -38.99% -56.08% 40.11% 130.38% -
  Horiz. % -18.14% 3.38% 86.50% 141.77% 322.78% 230.38% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4870 0.4930 2.4900 2.4800 1.5700 1.2800 1.4600 -16.72%
  YoY % -1.22% -80.20% 0.40% 57.96% 22.66% -12.33% -
  Horiz. % 33.36% 33.77% 170.55% 169.86% 107.53% 87.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.80 4.49 4.22 3.93 2.68 1.48 1.24 25.29%
  YoY % 6.90% 6.40% 7.38% 46.64% 81.08% 19.35% -
  Horiz. % 387.10% 362.10% 340.32% 316.94% 216.13% 119.35% 100.00%
EPS -0.35 0.07 0.32 0.53 0.80 0.52 0.19 -
  YoY % -600.00% -78.12% -39.62% -33.75% 53.85% 173.68% -
  Horiz. % -184.21% 36.84% 168.42% 278.95% 421.05% 273.68% 100.00%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3932 0.4167 0.3916 0.3896 0.1649 0.1228 0.1168 22.41%
  YoY % -5.64% 6.41% 0.51% 136.26% 34.28% 5.14% -
  Horiz. % 336.64% 356.76% 335.27% 333.56% 141.18% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.4350 0.5200 3.0300 2.2000 2.0000 1.6300 1.1000 -
P/RPS 7.31 9.78 11.28 8.79 7.84 10.54 7.11 0.46%
  YoY % -25.26% -13.30% 28.33% 12.12% -25.62% 48.24% -
  Horiz. % 102.81% 137.55% 158.65% 123.63% 110.27% 148.24% 100.00%
P/EPS -101.16 650.00 147.80 65.48 26.14 29.85 46.41 -
  YoY % -115.56% 339.78% 125.72% 150.50% -12.43% -35.68% -
  Horiz. % -217.97% 1,400.56% 318.47% 141.09% 56.32% 64.32% 100.00%
EY -0.99 0.15 0.68 1.53 3.83 3.35 2.15 -
  YoY % -760.00% -77.94% -55.56% -60.05% 14.33% 55.81% -
  Horiz. % -46.05% 6.98% 31.63% 71.16% 178.14% 155.81% 100.00%
DY 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.89 1.05 1.22 0.89 1.27 1.27 0.75 2.89%
  YoY % -15.24% -13.93% 37.08% -29.92% 0.00% 69.33% -
  Horiz. % 118.67% 140.00% 162.67% 118.67% 169.33% 169.33% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 -
Price 0.4650 0.5000 3.5200 2.0200 2.2900 1.9500 1.1400 -
P/RPS 7.82 9.40 13.11 8.07 8.98 12.61 7.37 0.99%
  YoY % -16.81% -28.30% 62.45% -10.13% -28.79% 71.10% -
  Horiz. % 106.11% 127.54% 177.88% 109.50% 121.85% 171.10% 100.00%
P/EPS -108.14 625.00 171.71 60.12 29.93 35.71 48.10 -
  YoY % -117.30% 263.99% 185.61% 100.87% -16.19% -25.76% -
  Horiz. % -224.82% 1,299.38% 356.99% 124.99% 62.22% 74.24% 100.00%
EY -0.92 0.16 0.58 1.66 3.34 2.80 2.08 -
  YoY % -675.00% -72.41% -65.06% -50.30% 19.29% 34.62% -
  Horiz. % -44.23% 7.69% 27.88% 79.81% 160.58% 134.62% 100.00%
DY 0.00 0.00 0.00 0.00 6.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.95 1.01 1.41 0.81 1.46 1.52 0.78 3.34%
  YoY % -5.94% -28.37% 74.07% -44.52% -3.95% 94.87% -
  Horiz. % 121.79% 129.49% 180.77% 103.85% 187.18% 194.87% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers