Highlights

[KRETAM] YoY Quarter Result on 2011-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -47.29%    YoY -     -36.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 149,406 91,075 28,545 76,067 56,347 37,807 21,500 38.12%
  YoY % 64.05% 219.06% -62.47% 35.00% 49.04% 75.85% -
  Horiz. % 694.91% 423.60% 132.77% 353.80% 262.08% 175.85% 100.00%
PBT 361 1,781 -6,581 16,384 22,194 11,978 -7,234 -
  YoY % -79.73% 127.06% -140.17% -26.18% 85.29% 265.58% -
  Horiz. % -4.99% -24.62% 90.97% -226.49% -306.80% -165.58% 100.00%
Tax 1,563 -466 -1,610 -6,403 -6,448 -3,401 443 23.37%
  YoY % 435.41% 71.06% 74.86% 0.70% -89.59% -867.72% -
  Horiz. % 352.82% -105.19% -363.43% -1,445.37% -1,455.53% -767.72% 100.00%
NP 1,924 1,315 -8,191 9,981 15,746 8,577 -6,791 -
  YoY % 46.31% 116.05% -182.07% -36.61% 83.58% 226.30% -
  Horiz. % -28.33% -19.36% 120.62% -146.97% -231.87% -126.30% 100.00%
NP to SH 2,043 1,249 -8,328 9,859 15,647 8,481 -6,813 -
  YoY % 63.57% 115.00% -184.47% -36.99% 84.49% 224.48% -
  Horiz. % -29.99% -18.33% 122.24% -144.71% -229.66% -124.48% 100.00%
Tax Rate -432.96 % 26.17 % - % 39.08 % 29.05 % 28.39 % - % -
  YoY % -1,754.41% 0.00% 0.00% 34.53% 2.32% 0.00% -
  Horiz. % -1,525.04% 92.18% 0.00% 137.65% 102.32% 100.00% -
Total Cost 147,482 89,760 36,736 66,086 40,601 29,230 28,291 31.66%
  YoY % 64.31% 144.34% -44.41% 62.77% 38.90% 3.32% -
  Horiz. % 521.30% 317.27% 129.85% 233.59% 143.51% 103.32% 100.00%
Net Worth 875,085 751,428 895,136 530,276 330,099 186,190 250,709 23.15%
  YoY % 16.46% -16.05% 68.81% 60.64% 77.29% -25.73% -
  Horiz. % 349.04% 299.72% 357.04% 211.51% 131.67% 74.27% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 875,085 751,428 895,136 530,276 330,099 186,190 250,709 23.15%
  YoY % 16.46% -16.05% 68.81% 60.64% 77.29% -25.73% -
  Horiz. % 349.04% 299.72% 357.04% 211.51% 131.67% 74.27% 100.00%
NOSH 1,771,428 375,714 365,361 265,138 244,518 186,190 182,999 45.96%
  YoY % 371.48% 2.83% 37.80% 8.43% 31.33% 1.74% -
  Horiz. % 967.99% 205.31% 199.65% 144.88% 133.62% 101.74% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.29 % 1.44 % -28.70 % 13.12 % 27.94 % 22.69 % -31.59 % -
  YoY % -10.42% 105.02% -318.75% -53.04% 23.14% 171.83% -
  Horiz. % -4.08% -4.56% 90.85% -41.53% -88.45% -71.83% 100.00%
ROE 0.23 % 0.17 % -0.93 % 1.86 % 4.74 % 4.56 % -2.72 % -
  YoY % 35.29% 118.28% -150.00% -60.76% 3.95% 267.65% -
  Horiz. % -8.46% -6.25% 34.19% -68.38% -174.26% -167.65% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.43 24.24 7.81 28.69 23.04 20.31 11.75 -5.38%
  YoY % -65.22% 210.37% -72.78% 24.52% 13.44% 72.85% -
  Horiz. % 71.74% 206.30% 66.47% 244.17% 196.09% 172.85% 100.00%
EPS 0.11 0.07 -2.28 3.72 6.40 4.56 -3.79 -
  YoY % 57.14% 103.07% -161.29% -41.88% 40.35% 220.32% -
  Horiz. % -2.90% -1.85% 60.16% -98.15% -168.87% -120.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4940 2.0000 2.4500 2.0000 1.3500 1.0000 1.3700 -15.63%
  YoY % -75.30% -18.37% 22.50% 48.15% 35.00% -27.01% -
  Horiz. % 36.06% 145.99% 178.83% 145.99% 98.54% 72.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.42 3.91 1.23 3.27 2.42 1.62 0.92 38.22%
  YoY % 64.19% 217.89% -62.39% 35.12% 49.38% 76.09% -
  Horiz. % 697.83% 425.00% 133.70% 355.43% 263.04% 176.09% 100.00%
EPS 0.09 0.05 -0.36 0.42 0.67 0.36 -0.29 -
  YoY % 80.00% 113.89% -185.71% -37.31% 86.11% 224.14% -
  Horiz. % -31.03% -17.24% 124.14% -144.83% -231.03% -124.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3760 0.3228 0.3846 0.2278 0.1418 0.0800 0.1077 23.16%
  YoY % 16.48% -16.07% 68.83% 60.65% 77.25% -25.72% -
  Horiz. % 349.12% 299.72% 357.10% 211.51% 131.66% 74.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.4500 3.7400 2.0100 2.3500 2.0700 1.1600 0.9800 -
P/RPS 5.34 15.43 25.73 8.19 8.98 5.71 8.34 -7.16%
  YoY % -65.39% -40.03% 214.16% -8.80% 57.27% -31.53% -
  Horiz. % 64.03% 185.01% 308.51% 98.20% 107.67% 68.47% 100.00%
P/EPS 390.18 1,125.04 -88.18 63.20 32.35 25.47 -26.32 -
  YoY % -65.32% 1,375.84% -239.53% 95.36% 27.01% 196.77% -
  Horiz. % -1,482.45% -4,274.47% 335.03% -240.12% -122.91% -96.77% 100.00%
EY 0.26 0.09 -1.13 1.58 3.09 3.93 -3.80 -
  YoY % 188.89% 107.96% -171.52% -48.87% -21.37% 203.42% -
  Horiz. % -6.84% -2.37% 29.74% -41.58% -81.32% -103.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 1.87 0.82 1.18 1.53 1.16 0.72 3.98%
  YoY % -51.34% 128.05% -30.51% -22.88% 31.90% 61.11% -
  Horiz. % 126.39% 259.72% 113.89% 163.89% 212.50% 161.11% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 -
Price 0.4600 0.6050 2.0200 2.4000 1.9700 1.1900 1.1100 -
P/RPS 5.45 2.50 25.85 8.37 8.55 5.86 9.45 -8.76%
  YoY % 118.00% -90.33% 208.84% -2.11% 45.90% -37.99% -
  Horiz. % 57.67% 26.46% 273.54% 88.57% 90.48% 62.01% 100.00%
P/EPS 398.85 181.99 -88.62 64.54 30.79 26.13 -29.82 -
  YoY % 119.16% 305.36% -237.31% 109.61% 17.83% 187.63% -
  Horiz. % -1,337.53% -610.30% 297.18% -216.43% -103.25% -87.63% 100.00%
EY 0.25 0.55 -1.13 1.55 3.25 3.83 -3.35 -
  YoY % -54.55% 148.67% -172.90% -52.31% -15.14% 214.33% -
  Horiz. % -7.46% -16.42% 33.73% -46.27% -97.01% -114.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 0.30 0.82 1.20 1.46 1.19 0.81 2.33%
  YoY % 210.00% -63.41% -31.67% -17.81% 22.69% 46.91% -
  Horiz. % 114.81% 37.04% 101.23% 148.15% 180.25% 146.91% 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
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

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