Highlights

[KRETAM] YoY Quarter Result on 2013-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -83.36%    YoY -     115.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 232,571 118,074 149,406 91,075 28,545 76,067 56,347 26.63%
  YoY % 96.97% -20.97% 64.05% 219.06% -62.47% 35.00% -
  Horiz. % 412.75% 209.55% 265.15% 161.63% 50.66% 135.00% 100.00%
PBT 17,304 10,439 361 1,781 -6,581 16,384 22,194 -4.06%
  YoY % 65.76% 2,791.69% -79.73% 127.06% -140.17% -26.18% -
  Horiz. % 77.97% 47.04% 1.63% 8.02% -29.65% 73.82% 100.00%
Tax -7,900 -2,129 1,563 -466 -1,610 -6,403 -6,448 3.44%
  YoY % -271.07% -236.21% 435.41% 71.06% 74.86% 0.70% -
  Horiz. % 122.52% 33.02% -24.24% 7.23% 24.97% 99.30% 100.00%
NP 9,404 8,310 1,924 1,315 -8,191 9,981 15,746 -8.22%
  YoY % 13.16% 331.91% 46.31% 116.05% -182.07% -36.61% -
  Horiz. % 59.72% 52.78% 12.22% 8.35% -52.02% 63.39% 100.00%
NP to SH 9,497 8,294 2,043 1,249 -8,328 9,859 15,647 -7.98%
  YoY % 14.50% 305.97% 63.57% 115.00% -184.47% -36.99% -
  Horiz. % 60.70% 53.01% 13.06% 7.98% -53.22% 63.01% 100.00%
Tax Rate 45.65 % 20.39 % -432.96 % 26.17 % - % 39.08 % 29.05 % 7.82%
  YoY % 123.88% 104.71% -1,754.41% 0.00% 0.00% 34.53% -
  Horiz. % 157.14% 70.19% -1,490.40% 90.09% 0.00% 134.53% 100.00%
Total Cost 223,167 109,764 147,482 89,760 36,736 66,086 40,601 32.81%
  YoY % 103.32% -25.57% 64.31% 144.34% -44.41% 62.77% -
  Horiz. % 549.66% 270.35% 363.25% 221.08% 90.48% 162.77% 100.00%
Net Worth 81,276,271 927,420 875,085 751,428 895,136 530,276 330,099 150.14%
  YoY % 8,663.70% 5.98% 16.46% -16.05% 68.81% 60.64% -
  Horiz. % 24,621.75% 280.95% 265.10% 227.64% 271.17% 160.64% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,576 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 216.66 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 81,276,271 927,420 875,085 751,428 895,136 530,276 330,099 150.14%
  YoY % 8,663.70% 5.98% 16.46% -16.05% 68.81% 60.64% -
  Horiz. % 24,621.75% 280.95% 265.10% 227.64% 271.17% 160.64% 100.00%
NOSH 2,057,627 1,885,000 1,771,428 375,714 365,361 265,138 244,518 42.57%
  YoY % 9.16% 6.41% 371.48% 2.83% 37.80% 8.43% -
  Horiz. % 841.50% 770.90% 724.46% 153.65% 149.42% 108.43% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.04 % 7.04 % 1.29 % 1.44 % -28.70 % 13.12 % 27.94 % -27.53%
  YoY % -42.61% 445.74% -10.42% 105.02% -318.75% -53.04% -
  Horiz. % 14.46% 25.20% 4.62% 5.15% -102.72% 46.96% 100.00%
ROE 0.01 % 0.89 % 0.23 % 0.17 % -0.93 % 1.86 % 4.74 % -64.15%
  YoY % -98.88% 286.96% 35.29% 118.28% -150.00% -60.76% -
  Horiz. % 0.21% 18.78% 4.85% 3.59% -19.62% 39.24% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.30 6.26 8.43 24.24 7.81 28.69 23.04 -11.19%
  YoY % 80.51% -25.74% -65.22% 210.37% -72.78% 24.52% -
  Horiz. % 49.05% 27.17% 36.59% 105.21% 33.90% 124.52% 100.00%
EPS 0.50 0.44 0.11 0.07 -2.28 3.72 6.40 -34.59%
  YoY % 13.64% 300.00% 57.14% 103.07% -161.29% -41.88% -
  Horiz. % 7.81% 6.88% 1.72% 1.09% -35.62% 58.12% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 39.5000 0.4920 0.4940 2.0000 2.4500 2.0000 1.3500 75.45%
  YoY % 7,928.45% -0.40% -75.30% -18.37% 22.50% 48.15% -
  Horiz. % 2,925.93% 36.44% 36.59% 148.15% 181.48% 148.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.99 5.07 6.42 3.91 1.23 3.27 2.42 26.63%
  YoY % 97.04% -21.03% 64.19% 217.89% -62.39% 35.12% -
  Horiz. % 412.81% 209.50% 265.29% 161.57% 50.83% 135.12% 100.00%
EPS 0.41 0.36 0.09 0.05 -0.36 0.42 0.67 -7.85%
  YoY % 13.89% 300.00% 80.00% 113.89% -185.71% -37.31% -
  Horiz. % 61.19% 53.73% 13.43% 7.46% -53.73% 62.69% 100.00%
DPS 0.88 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. % 100.00% - - - - - -
NAPS 34.9181 0.3984 0.3760 0.3228 0.3846 0.2278 0.1418 150.15%
  YoY % 8,664.58% 5.96% 16.48% -16.07% 68.83% 60.65% -
  Horiz. % 24,624.89% 280.96% 265.16% 227.64% 271.23% 160.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5450 0.4600 0.4500 3.7400 2.0100 2.3500 2.0700 -
P/RPS 4.82 7.34 5.34 15.43 25.73 8.19 8.98 -9.84%
  YoY % -34.33% 37.45% -65.39% -40.03% 214.16% -8.80% -
  Horiz. % 53.67% 81.74% 59.47% 171.83% 286.53% 91.20% 100.00%
P/EPS 118.08 104.55 390.18 1,125.04 -88.18 63.20 32.35 24.06%
  YoY % 12.94% -73.20% -65.32% 1,375.84% -239.53% 95.36% -
  Horiz. % 365.01% 323.18% 1,206.12% 3,477.71% -272.58% 195.36% 100.00%
EY 0.85 0.96 0.26 0.09 -1.13 1.58 3.09 -19.34%
  YoY % -11.46% 269.23% 188.89% 107.96% -171.52% -48.87% -
  Horiz. % 27.51% 31.07% 8.41% 2.91% -36.57% 51.13% 100.00%
DY 1.83 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. % 100.00% - - - - - -
P/NAPS 0.01 0.93 0.91 1.87 0.82 1.18 1.53 -56.73%
  YoY % -98.92% 2.20% -51.34% 128.05% -30.51% -22.88% -
  Horiz. % 0.65% 60.78% 59.48% 122.22% 53.59% 77.12% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.5500 0.5800 0.4600 0.6050 2.0200 2.4000 1.9700 -
P/RPS 4.87 9.26 5.45 2.50 25.85 8.37 8.55 -8.95%
  YoY % -47.41% 69.91% 118.00% -90.33% 208.84% -2.11% -
  Horiz. % 56.96% 108.30% 63.74% 29.24% 302.34% 97.89% 100.00%
P/EPS 119.16 131.82 398.85 181.99 -88.62 64.54 30.79 25.27%
  YoY % -9.60% -66.95% 119.16% 305.36% -237.31% 109.61% -
  Horiz. % 387.01% 428.13% 1,295.39% 591.07% -287.82% 209.61% 100.00%
EY 0.84 0.76 0.25 0.55 -1.13 1.55 3.25 -20.17%
  YoY % 10.53% 204.00% -54.55% 148.67% -172.90% -52.31% -
  Horiz. % 25.85% 23.38% 7.69% 16.92% -34.77% 47.69% 100.00%
DY 1.82 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. % 100.00% - - - - - -
P/NAPS 0.01 1.18 0.93 0.30 0.82 1.20 1.46 -56.39%
  YoY % -99.15% 26.88% 210.00% -63.41% -31.67% -17.81% -
  Horiz. % 0.68% 80.82% 63.70% 20.55% 56.16% 82.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS