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 - 2,316,086
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 4.52 4.24 3.95 2.69 1.49 1.24 25.42%
  YoY % 6.86% 6.60% 7.34% 46.84% 80.54% 20.16% -
  Horiz. % 389.52% 364.52% 341.94% 318.55% 216.94% 120.16% 100.00%
EPS -0.35 0.07 0.32 0.53 0.81 0.53 0.19 -
  YoY % -600.00% -78.12% -39.62% -34.57% 52.83% 178.95% -
  Horiz. % -184.21% 36.84% 168.42% 278.95% 426.32% 278.95% 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 0.3952 0.4188 0.3935 0.3916 0.1657 0.1234 0.1174 22.41%
  YoY % -5.64% 6.43% 0.49% 136.33% 34.28% 5.11% -
  Horiz. % 336.63% 356.73% 335.18% 333.56% 141.14% 105.11% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers