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 - 2,316,086
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.04 5.10 6.45 3.93 1.23 3.28 2.43 26.65%
  YoY % 96.86% -20.93% 64.12% 219.51% -62.50% 34.98% -
  Horiz. % 413.17% 209.88% 265.43% 161.73% 50.62% 134.98% 100.00%
EPS 0.41 0.36 0.09 0.05 -0.36 0.43 0.68 -8.08%
  YoY % 13.89% 300.00% 80.00% 113.89% -183.72% -36.76% -
  Horiz. % 60.29% 52.94% 13.24% 7.35% -52.94% 63.24% 100.00%
DPS 0.89 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 35.0921 0.4004 0.3778 0.3244 0.3865 0.2290 0.1425 150.15%
  YoY % 8,664.26% 5.98% 16.46% -16.07% 68.78% 60.70% -
  Horiz. % 24,626.04% 280.98% 265.12% 227.65% 271.23% 160.70% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

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. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 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? Ten Ninety
5. 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
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers