Highlights

[KRETAM] YoY Quarter Result on 2013-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1,336.24%    YoY -     -38.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 145,929 111,813 104,600 98,301 91,535 62,375 34,525 27.13%
  YoY % 30.51% 6.90% 6.41% 7.39% 46.75% 80.67% -
  Horiz. % 422.68% 323.86% 302.97% 284.72% 265.13% 180.67% 100.00%
PBT 15,395 -6,553 6,466 9,800 20,227 25,626 16,171 -0.82%
  YoY % 334.93% -201.35% -34.02% -51.55% -21.07% 58.47% -
  Horiz. % 95.20% -40.52% 39.99% 60.60% 125.08% 158.47% 100.00%
Tax -4,744 -1,540 -4,770 -2,267 -7,998 -6,671 -3,913 3.26%
  YoY % -208.05% 67.71% -110.41% 71.66% -19.89% -70.48% -
  Horiz. % 121.24% 39.36% 121.90% 57.94% 204.40% 170.48% 100.00%
NP 10,651 -8,093 1,696 7,533 12,229 18,955 12,258 -2.31%
  YoY % 231.61% -577.18% -77.49% -38.40% -35.48% 54.63% -
  Horiz. % 86.89% -66.02% 13.84% 61.45% 99.76% 154.63% 100.00%
NP to SH 10,662 -8,081 1,574 7,504 12,287 18,703 12,193 -2.21%
  YoY % 231.94% -613.41% -79.02% -38.93% -34.30% 53.39% -
  Horiz. % 87.44% -66.28% 12.91% 61.54% 100.77% 153.39% 100.00%
Tax Rate 30.82 % - % 73.77 % 23.13 % 39.54 % 26.03 % 24.20 % 4.11%
  YoY % 0.00% 0.00% 218.94% -41.50% 51.90% 7.56% -
  Horiz. % 127.36% 0.00% 304.83% 95.58% 163.39% 107.56% 100.00%
Total Cost 135,278 119,906 102,904 90,768 79,306 43,420 22,267 35.04%
  YoY % 12.82% 16.52% 13.37% 14.45% 82.65% 95.00% -
  Horiz. % 607.53% 538.49% 462.14% 407.63% 356.16% 195.00% 100.00%
Net Worth 933,912 915,220 969,977 911,461 906,897 383,839 285,843 21.79%
  YoY % 2.04% -5.65% 6.42% 0.50% 136.27% 34.28% -
  Horiz. % 326.72% 320.18% 339.34% 318.87% 317.27% 134.28% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 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% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 933,912 915,220 969,977 911,461 906,897 383,839 285,843 21.79%
  YoY % 2.04% -5.65% 6.42% 0.50% 136.27% 34.28% -
  Horiz. % 326.72% 320.18% 339.34% 318.87% 317.27% 134.28% 100.00%
NOSH 1,974,444 1,879,302 1,967,500 366,048 365,684 244,483 223,315 43.75%
  YoY % 5.06% -4.48% 437.50% 0.10% 49.57% 9.48% -
  Horiz. % 884.15% 841.55% 881.04% 163.92% 163.75% 109.48% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.30 % -7.24 % 1.62 % 7.66 % 13.36 % 30.39 % 35.50 % -23.15%
  YoY % 200.83% -546.91% -78.85% -42.66% -56.04% -14.39% -
  Horiz. % 20.56% -20.39% 4.56% 21.58% 37.63% 85.61% 100.00%
ROE 1.14 % -0.88 % 0.16 % 0.82 % 1.35 % 4.87 % 4.27 % -19.74%
  YoY % 229.55% -650.00% -80.49% -39.26% -72.28% 14.05% -
  Horiz. % 26.70% -20.61% 3.75% 19.20% 31.62% 114.05% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.39 5.95 5.32 26.85 25.03 25.51 15.46 -11.57%
  YoY % 24.20% 11.84% -80.19% 7.27% -1.88% 65.01% -
  Horiz. % 47.80% 38.49% 34.41% 173.67% 161.90% 165.01% 100.00%
EPS 0.54 -0.43 0.08 2.05 3.36 7.65 5.46 -31.97%
  YoY % 225.58% -637.50% -96.10% -38.99% -56.08% 40.11% -
  Horiz. % 9.89% -7.88% 1.47% 37.55% 61.54% 140.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4730 0.4870 0.4930 2.4900 2.4800 1.5700 1.2800 -15.28%
  YoY % -2.87% -1.22% -80.20% 0.40% 57.96% 22.66% -
  Horiz. % 36.95% 38.05% 38.52% 194.53% 193.75% 122.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.27 4.80 4.49 4.22 3.93 2.68 1.48 27.18%
  YoY % 30.62% 6.90% 6.40% 7.38% 46.64% 81.08% -
  Horiz. % 423.65% 324.32% 303.38% 285.14% 265.54% 181.08% 100.00%
EPS 0.46 -0.35 0.07 0.32 0.53 0.80 0.52 -2.02%
  YoY % 231.43% -600.00% -78.12% -39.62% -33.75% 53.85% -
  Horiz. % 88.46% -67.31% 13.46% 61.54% 101.92% 153.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4012 0.3932 0.4167 0.3916 0.3896 0.1649 0.1228 21.79%
  YoY % 2.03% -5.64% 6.41% 0.51% 136.26% 34.28% -
  Horiz. % 326.71% 320.20% 339.33% 318.89% 317.26% 134.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.5050 0.4350 0.5200 3.0300 2.2000 2.0000 1.6300 -
P/RPS 6.83 7.31 9.78 11.28 8.79 7.84 10.54 -6.97%
  YoY % -6.57% -25.26% -13.30% 28.33% 12.12% -25.62% -
  Horiz. % 64.80% 69.35% 92.79% 107.02% 83.40% 74.38% 100.00%
P/EPS 93.52 -101.16 650.00 147.80 65.48 26.14 29.85 20.94%
  YoY % 192.45% -115.56% 339.78% 125.72% 150.50% -12.43% -
  Horiz. % 313.30% -338.89% 2,177.55% 495.14% 219.36% 87.57% 100.00%
EY 1.07 -0.99 0.15 0.68 1.53 3.83 3.35 -17.31%
  YoY % 208.08% -760.00% -77.94% -55.56% -60.05% 14.33% -
  Horiz. % 31.94% -29.55% 4.48% 20.30% 45.67% 114.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 0.89 1.05 1.22 0.89 1.27 1.27 -2.81%
  YoY % 20.22% -15.24% -13.93% 37.08% -29.92% 0.00% -
  Horiz. % 84.25% 70.08% 82.68% 96.06% 70.08% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 -
Price 0.5350 0.4650 0.5000 3.5200 2.0200 2.2900 1.9500 -
P/RPS 7.24 7.82 9.40 13.11 8.07 8.98 12.61 -8.83%
  YoY % -7.42% -16.81% -28.30% 62.45% -10.13% -28.79% -
  Horiz. % 57.41% 62.01% 74.54% 103.97% 64.00% 71.21% 100.00%
P/EPS 99.07 -108.14 625.00 171.71 60.12 29.93 35.71 18.52%
  YoY % 191.61% -117.30% 263.99% 185.61% 100.87% -16.19% -
  Horiz. % 277.43% -302.83% 1,750.21% 480.85% 168.36% 83.81% 100.00%
EY 1.01 -0.92 0.16 0.58 1.66 3.34 2.80 -15.62%
  YoY % 209.78% -675.00% -72.41% -65.06% -50.30% 19.29% -
  Horiz. % 36.07% -32.86% 5.71% 20.71% 59.29% 119.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.13 0.95 1.01 1.41 0.81 1.46 1.52 -4.82%
  YoY % 18.95% -5.94% -28.37% 74.07% -44.52% -3.95% -
  Horiz. % 74.34% 62.50% 66.45% 92.76% 53.29% 96.05% 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 , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers