Highlights

[KRETAM] YoY Quarter Result on 2012-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -167.78%    YoY -     -184.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 118,074 149,406 91,075 28,545 76,067 56,347 37,807 20.89%
  YoY % -20.97% 64.05% 219.06% -62.47% 35.00% 49.04% -
  Horiz. % 312.31% 395.18% 240.89% 75.50% 201.20% 149.04% 100.00%
PBT 10,439 361 1,781 -6,581 16,384 22,194 11,978 -2.26%
  YoY % 2,791.69% -79.73% 127.06% -140.17% -26.18% 85.29% -
  Horiz. % 87.15% 3.01% 14.87% -54.94% 136.78% 185.29% 100.00%
Tax -2,129 1,563 -466 -1,610 -6,403 -6,448 -3,401 -7.51%
  YoY % -236.21% 435.41% 71.06% 74.86% 0.70% -89.59% -
  Horiz. % 62.60% -45.96% 13.70% 47.34% 188.27% 189.59% 100.00%
NP 8,310 1,924 1,315 -8,191 9,981 15,746 8,577 -0.53%
  YoY % 331.91% 46.31% 116.05% -182.07% -36.61% 83.58% -
  Horiz. % 96.89% 22.43% 15.33% -95.50% 116.37% 183.58% 100.00%
NP to SH 8,294 2,043 1,249 -8,328 9,859 15,647 8,481 -0.37%
  YoY % 305.97% 63.57% 115.00% -184.47% -36.99% 84.49% -
  Horiz. % 97.80% 24.09% 14.73% -98.20% 116.25% 184.49% 100.00%
Tax Rate 20.39 % -432.96 % 26.17 % - % 39.08 % 29.05 % 28.39 % -5.36%
  YoY % 104.71% -1,754.41% 0.00% 0.00% 34.53% 2.32% -
  Horiz. % 71.82% -1,525.04% 92.18% 0.00% 137.65% 102.32% 100.00%
Total Cost 109,764 147,482 89,760 36,736 66,086 40,601 29,230 24.66%
  YoY % -25.57% 64.31% 144.34% -44.41% 62.77% 38.90% -
  Horiz. % 375.52% 504.56% 307.08% 125.68% 226.09% 138.90% 100.00%
Net Worth 927,420 875,085 751,428 895,136 530,276 330,099 186,190 30.67%
  YoY % 5.98% 16.46% -16.05% 68.81% 60.64% 77.29% -
  Horiz. % 498.10% 469.99% 403.58% 480.76% 284.80% 177.29% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 927,420 875,085 751,428 895,136 530,276 330,099 186,190 30.67%
  YoY % 5.98% 16.46% -16.05% 68.81% 60.64% 77.29% -
  Horiz. % 498.10% 469.99% 403.58% 480.76% 284.80% 177.29% 100.00%
NOSH 1,885,000 1,771,428 375,714 365,361 265,138 244,518 186,190 47.06%
  YoY % 6.41% 371.48% 2.83% 37.80% 8.43% 31.33% -
  Horiz. % 1,012.40% 951.41% 201.79% 196.23% 142.40% 131.33% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.04 % 1.29 % 1.44 % -28.70 % 13.12 % 27.94 % 22.69 % -17.71%
  YoY % 445.74% -10.42% 105.02% -318.75% -53.04% 23.14% -
  Horiz. % 31.03% 5.69% 6.35% -126.49% 57.82% 123.14% 100.00%
ROE 0.89 % 0.23 % 0.17 % -0.93 % 1.86 % 4.74 % 4.56 % -23.83%
  YoY % 286.96% 35.29% 118.28% -150.00% -60.76% 3.95% -
  Horiz. % 19.52% 5.04% 3.73% -20.39% 40.79% 103.95% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.26 8.43 24.24 7.81 28.69 23.04 20.31 -17.80%
  YoY % -25.74% -65.22% 210.37% -72.78% 24.52% 13.44% -
  Horiz. % 30.82% 41.51% 119.35% 38.45% 141.26% 113.44% 100.00%
EPS 0.44 0.11 0.07 -2.28 3.72 6.40 4.56 -32.26%
  YoY % 300.00% 57.14% 103.07% -161.29% -41.88% 40.35% -
  Horiz. % 9.65% 2.41% 1.54% -50.00% 81.58% 140.35% 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 0.4920 0.4940 2.0000 2.4500 2.0000 1.3500 1.0000 -11.14%
  YoY % -0.40% -75.30% -18.37% 22.50% 48.15% 35.00% -
  Horiz. % 49.20% 49.40% 200.00% 245.00% 200.00% 135.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.10 6.45 3.93 1.23 3.28 2.43 1.63 20.93%
  YoY % -20.93% 64.12% 219.51% -62.50% 34.98% 49.08% -
  Horiz. % 312.88% 395.71% 241.10% 75.46% 201.23% 149.08% 100.00%
EPS 0.36 0.09 0.05 -0.36 0.43 0.68 0.37 -0.46%
  YoY % 300.00% 80.00% 113.89% -183.72% -36.76% 83.78% -
  Horiz. % 97.30% 24.32% 13.51% -97.30% 116.22% 183.78% 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 0.4004 0.3778 0.3244 0.3865 0.2290 0.1425 0.0804 30.66%
  YoY % 5.98% 16.46% -16.07% 68.78% 60.70% 77.24% -
  Horiz. % 498.01% 469.90% 403.48% 480.72% 284.83% 177.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.4600 0.4500 3.7400 2.0100 2.3500 2.0700 1.1600 -
P/RPS 7.34 5.34 15.43 25.73 8.19 8.98 5.71 4.27%
  YoY % 37.45% -65.39% -40.03% 214.16% -8.80% 57.27% -
  Horiz. % 128.55% 93.52% 270.23% 450.61% 143.43% 157.27% 100.00%
P/EPS 104.55 390.18 1,125.04 -88.18 63.20 32.35 25.47 26.52%
  YoY % -73.20% -65.32% 1,375.84% -239.53% 95.36% 27.01% -
  Horiz. % 410.48% 1,531.92% 4,417.12% -346.21% 248.14% 127.01% 100.00%
EY 0.96 0.26 0.09 -1.13 1.58 3.09 3.93 -20.93%
  YoY % 269.23% 188.89% 107.96% -171.52% -48.87% -21.37% -
  Horiz. % 24.43% 6.62% 2.29% -28.75% 40.20% 78.63% 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 0.91 1.87 0.82 1.18 1.53 1.16 -3.61%
  YoY % 2.20% -51.34% 128.05% -30.51% -22.88% 31.90% -
  Horiz. % 80.17% 78.45% 161.21% 70.69% 101.72% 131.90% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 24/02/10 -
Price 0.5800 0.4600 0.6050 2.0200 2.4000 1.9700 1.1900 -
P/RPS 9.26 5.45 2.50 25.85 8.37 8.55 5.86 7.92%
  YoY % 69.91% 118.00% -90.33% 208.84% -2.11% 45.90% -
  Horiz. % 158.02% 93.00% 42.66% 441.13% 142.83% 145.90% 100.00%
P/EPS 131.82 398.85 181.99 -88.62 64.54 30.79 26.13 30.94%
  YoY % -66.95% 119.16% 305.36% -237.31% 109.61% 17.83% -
  Horiz. % 504.48% 1,526.41% 696.48% -339.15% 247.00% 117.83% 100.00%
EY 0.76 0.25 0.55 -1.13 1.55 3.25 3.83 -23.62%
  YoY % 204.00% -54.55% 148.67% -172.90% -52.31% -15.14% -
  Horiz. % 19.84% 6.53% 14.36% -29.50% 40.47% 84.86% 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 1.18 0.93 0.30 0.82 1.20 1.46 1.19 -0.14%
  YoY % 26.88% 210.00% -63.41% -31.67% -17.81% 22.69% -
  Horiz. % 99.16% 78.15% 25.21% 68.91% 100.84% 122.69% 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.
 


 

290  332  563  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.405+0.005 
 VSOLAR 0.09-0.005 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers