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 - 2,316,086
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.45 3.93 1.23 3.28 2.43 1.63 0.93 38.08%
  YoY % 64.12% 219.51% -62.50% 34.98% 49.08% 75.27% -
  Horiz. % 693.55% 422.58% 132.26% 352.69% 261.29% 175.27% 100.00%
EPS 0.09 0.05 -0.36 0.43 0.68 0.37 -0.29 -
  YoY % 80.00% 113.89% -183.72% -36.76% 83.78% 227.59% -
  Horiz. % -31.03% -17.24% 124.14% -148.28% -234.48% -127.59% 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 0.3778 0.3244 0.3865 0.2290 0.1425 0.0804 0.1082 23.16%
  YoY % 16.46% -16.07% 68.78% 60.70% 77.24% -25.69% -
  Horiz. % 349.17% 299.82% 357.21% 211.65% 131.70% 74.31% 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.
 


 

199  236  550  1340 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.32+0.005 
 HSI-C7J 0.22-0.03 
 GPACKET-WB 0.2650.00 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.395-0.06 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers