Highlights

[KRETAM] YoY Quarter Result on 2014-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -36.25%    YoY -     -79.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 168,537 145,929 111,813 104,600 98,301 91,535 62,375 18.00%
  YoY % 15.49% 30.51% 6.90% 6.41% 7.39% 46.75% -
  Horiz. % 270.20% 233.95% 179.26% 167.70% 157.60% 146.75% 100.00%
PBT 6,846 15,395 -6,553 6,466 9,800 20,227 25,626 -19.73%
  YoY % -55.53% 334.93% -201.35% -34.02% -51.55% -21.07% -
  Horiz. % 26.72% 60.08% -25.57% 25.23% 38.24% 78.93% 100.00%
Tax -3,589 -4,744 -1,540 -4,770 -2,267 -7,998 -6,671 -9.81%
  YoY % 24.35% -208.05% 67.71% -110.41% 71.66% -19.89% -
  Horiz. % 53.80% 71.11% 23.08% 71.50% 33.98% 119.89% 100.00%
NP 3,257 10,651 -8,093 1,696 7,533 12,229 18,955 -25.42%
  YoY % -69.42% 231.61% -577.18% -77.49% -38.40% -35.48% -
  Horiz. % 17.18% 56.19% -42.70% 8.95% 39.74% 64.52% 100.00%
NP to SH 3,230 10,662 -8,081 1,574 7,504 12,287 18,703 -25.36%
  YoY % -69.71% 231.94% -613.41% -79.02% -38.93% -34.30% -
  Horiz. % 17.27% 57.01% -43.21% 8.42% 40.12% 65.70% 100.00%
Tax Rate 52.42 % 30.82 % - % 73.77 % 23.13 % 39.54 % 26.03 % 12.36%
  YoY % 70.08% 0.00% 0.00% 218.94% -41.50% 51.90% -
  Horiz. % 201.38% 118.40% 0.00% 283.40% 88.86% 151.90% 100.00%
Total Cost 165,280 135,278 119,906 102,904 90,768 79,306 43,420 24.93%
  YoY % 22.18% 12.82% 16.52% 13.37% 14.45% 82.65% -
  Horiz. % 380.65% 311.56% 276.15% 237.00% 209.05% 182.65% 100.00%
Net Worth 940,361 933,912 915,220 969,977 911,461 906,897 383,839 16.09%
  YoY % 0.69% 2.04% -5.65% 6.42% 0.50% 136.27% -
  Horiz. % 244.99% 243.31% 238.44% 252.70% 237.46% 236.27% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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% 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% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 940,361 933,912 915,220 969,977 911,461 906,897 383,839 16.09%
  YoY % 0.69% 2.04% -5.65% 6.42% 0.50% 136.27% -
  Horiz. % 244.99% 243.31% 238.44% 252.70% 237.46% 236.27% 100.00%
NOSH 2,327,627 1,974,444 1,879,302 1,967,500 366,048 365,684 244,483 45.53%
  YoY % 17.89% 5.06% -4.48% 437.50% 0.10% 49.57% -
  Horiz. % 952.06% 807.60% 768.68% 804.76% 149.72% 149.57% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.93 % 7.30 % -7.24 % 1.62 % 7.66 % 13.36 % 30.39 % -36.81%
  YoY % -73.56% 200.83% -546.91% -78.85% -42.66% -56.04% -
  Horiz. % 6.35% 24.02% -23.82% 5.33% 25.21% 43.96% 100.00%
ROE 0.34 % 1.14 % -0.88 % 0.16 % 0.82 % 1.35 % 4.87 % -35.81%
  YoY % -70.18% 229.55% -650.00% -80.49% -39.26% -72.28% -
  Horiz. % 6.98% 23.41% -18.07% 3.29% 16.84% 27.72% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.24 7.39 5.95 5.32 26.85 25.03 25.51 -18.92%
  YoY % -2.03% 24.20% 11.84% -80.19% 7.27% -1.88% -
  Horiz. % 28.38% 28.97% 23.32% 20.85% 105.25% 98.12% 100.00%
EPS 0.14 0.54 -0.43 0.08 2.05 3.36 7.65 -48.63%
  YoY % -74.07% 225.58% -637.50% -96.10% -38.99% -56.08% -
  Horiz. % 1.83% 7.06% -5.62% 1.05% 26.80% 43.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4040 0.4730 0.4870 0.4930 2.4900 2.4800 1.5700 -20.23%
  YoY % -14.59% -2.87% -1.22% -80.20% 0.40% 57.96% -
  Horiz. % 25.73% 30.13% 31.02% 31.40% 158.60% 157.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.24 6.27 4.80 4.49 4.22 3.93 2.68 18.00%
  YoY % 15.47% 30.62% 6.90% 6.40% 7.38% 46.64% -
  Horiz. % 270.15% 233.96% 179.10% 167.54% 157.46% 146.64% 100.00%
EPS 0.14 0.46 -0.35 0.07 0.32 0.53 0.80 -25.19%
  YoY % -69.57% 231.43% -600.00% -78.12% -39.62% -33.75% -
  Horiz. % 17.50% 57.50% -43.75% 8.75% 40.00% 66.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4040 0.4012 0.3932 0.4167 0.3916 0.3896 0.1649 16.09%
  YoY % 0.70% 2.03% -5.64% 6.41% 0.51% 136.26% -
  Horiz. % 245.00% 243.30% 238.45% 252.70% 237.48% 236.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.5650 0.5050 0.4350 0.5200 3.0300 2.2000 2.0000 -
P/RPS 7.80 6.83 7.31 9.78 11.28 8.79 7.84 -0.09%
  YoY % 14.20% -6.57% -25.26% -13.30% 28.33% 12.12% -
  Horiz. % 99.49% 87.12% 93.24% 124.74% 143.88% 112.12% 100.00%
P/EPS 407.15 93.52 -101.16 650.00 147.80 65.48 26.14 57.96%
  YoY % 335.36% 192.45% -115.56% 339.78% 125.72% 150.50% -
  Horiz. % 1,557.57% 357.77% -386.99% 2,486.61% 565.42% 250.50% 100.00%
EY 0.25 1.07 -0.99 0.15 0.68 1.53 3.83 -36.52%
  YoY % -76.64% 208.08% -760.00% -77.94% -55.56% -60.05% -
  Horiz. % 6.53% 27.94% -25.85% 3.92% 17.75% 39.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.40 1.07 0.89 1.05 1.22 0.89 1.27 1.64%
  YoY % 30.84% 20.22% -15.24% -13.93% 37.08% -29.92% -
  Horiz. % 110.24% 84.25% 70.08% 82.68% 96.06% 70.08% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 29/11/16 23/11/15 24/11/14 22/11/13 21/11/12 25/11/11 -
Price 0.5500 0.5350 0.4650 0.5000 3.5200 2.0200 2.2900 -
P/RPS 7.60 7.24 7.82 9.40 13.11 8.07 8.98 -2.74%
  YoY % 4.97% -7.42% -16.81% -28.30% 62.45% -10.13% -
  Horiz. % 84.63% 80.62% 87.08% 104.68% 145.99% 89.87% 100.00%
P/EPS 396.35 99.07 -108.14 625.00 171.71 60.12 29.93 53.75%
  YoY % 300.07% 191.61% -117.30% 263.99% 185.61% 100.87% -
  Horiz. % 1,324.26% 331.01% -361.31% 2,088.21% 573.71% 200.87% 100.00%
EY 0.25 1.01 -0.92 0.16 0.58 1.66 3.34 -35.06%
  YoY % -75.25% 209.78% -675.00% -72.41% -65.06% -50.30% -
  Horiz. % 7.49% 30.24% -27.54% 4.79% 17.37% 49.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.36 1.13 0.95 1.01 1.41 0.81 1.46 -1.17%
  YoY % 20.35% 18.95% -5.94% -28.37% 74.07% -44.52% -
  Horiz. % 93.15% 77.40% 65.07% 69.18% 96.58% 55.48% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers