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 - 2,316,086
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.30 4.83 4.52 4.24 3.95 2.69 1.49 27.13%
  YoY % 30.43% 6.86% 6.60% 7.34% 46.84% 80.54% -
  Horiz. % 422.82% 324.16% 303.36% 284.56% 265.10% 180.54% 100.00%
EPS 0.46 -0.35 0.07 0.32 0.53 0.81 0.53 -2.33%
  YoY % 231.43% -600.00% -78.12% -39.62% -34.57% 52.83% -
  Horiz. % 86.79% -66.04% 13.21% 60.38% 100.00% 152.83% 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 0.4032 0.3952 0.4188 0.3935 0.3916 0.1657 0.1234 21.79%
  YoY % 2.02% -5.64% 6.43% 0.49% 136.33% 34.28% -
  Horiz. % 326.74% 320.26% 339.38% 318.88% 317.34% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers