Highlights

[KRETAM] YoY Quarter Result on 2011-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     45.47%    YoY -     138.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 98,242 88,243 70,078 46,507 32,514 20,560 37,414 17.45%
  YoY % 11.33% 25.92% 50.68% 43.04% 58.14% -45.05% -
  Horiz. % 262.58% 235.86% 187.30% 124.30% 86.90% 54.95% 100.00%
PBT 8,606 9,772 15,696 27,078 12,833 3,391 16,693 -10.45%
  YoY % -11.93% -37.74% -42.03% 111.00% 278.44% -79.69% -
  Horiz. % 51.55% 58.54% 94.03% 162.21% 76.88% 20.31% 100.00%
Tax -3,971 -2,810 -4,628 -4,137 -3,181 -1,214 -4,241 -1.09%
  YoY % -41.32% 39.28% -11.87% -30.05% -162.03% 71.37% -
  Horiz. % 93.63% 66.26% 109.13% 97.55% 75.01% 28.63% 100.00%
NP 4,635 6,962 11,068 22,941 9,652 2,177 12,452 -15.18%
  YoY % -33.42% -37.10% -51.75% 137.68% 343.36% -82.52% -
  Horiz. % 37.22% 55.91% 88.89% 184.24% 77.51% 17.48% 100.00%
NP to SH 4,600 6,897 11,038 22,762 9,561 2,171 12,340 -15.16%
  YoY % -33.30% -37.52% -51.51% 138.07% 340.40% -82.41% -
  Horiz. % 37.28% 55.89% 89.45% 184.46% 77.48% 17.59% 100.00%
Tax Rate 46.14 % 28.76 % 29.49 % 15.28 % 24.79 % 35.80 % 25.41 % 10.45%
  YoY % 60.43% -2.48% 93.00% -38.36% -30.75% 40.89% -
  Horiz. % 181.58% 113.18% 116.06% 60.13% 97.56% 140.89% 100.00%
Total Cost 93,607 81,281 59,010 23,566 22,862 18,383 24,962 24.63%
  YoY % 15.16% 37.74% 150.40% 3.08% 24.36% -26.36% -
  Horiz. % 375.00% 325.62% 236.40% 94.41% 91.59% 73.64% 100.00%
Net Worth 927,360 901,353 869,882 352,065 293,898 257,922 237,029 25.52%
  YoY % 2.89% 3.62% 147.08% 19.79% 13.95% 8.81% -
  Horiz. % 391.24% 380.27% 366.99% 148.53% 123.99% 108.81% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 927,360 901,353 869,882 352,065 293,898 257,922 237,029 25.52%
  YoY % 2.89% 3.62% 147.08% 19.79% 13.95% 8.81% -
  Horiz. % 391.24% 380.27% 366.99% 148.53% 123.99% 108.81% 100.00%
NOSH 1,840,000 364,920 365,496 244,489 186,011 185,555 180,938 47.17%
  YoY % 404.22% -0.16% 49.49% 31.44% 0.25% 2.55% -
  Horiz. % 1,016.92% 201.68% 202.00% 135.12% 102.80% 102.55% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.72 % 7.89 % 15.79 % 49.33 % 29.69 % 10.59 % 33.28 % -27.77%
  YoY % -40.18% -50.03% -67.99% 66.15% 180.36% -68.18% -
  Horiz. % 14.18% 23.71% 47.45% 148.23% 89.21% 31.82% 100.00%
ROE 0.50 % 0.77 % 1.27 % 6.47 % 3.25 % 0.84 % 5.21 % -32.32%
  YoY % -35.06% -39.37% -80.37% 99.08% 286.90% -83.88% -
  Horiz. % 9.60% 14.78% 24.38% 124.18% 62.38% 16.12% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.34 24.18 19.17 19.02 17.48 11.08 20.68 -20.19%
  YoY % -77.92% 26.13% 0.79% 8.81% 57.76% -46.42% -
  Horiz. % 25.82% 116.92% 92.70% 91.97% 84.53% 53.58% 100.00%
EPS 0.25 1.89 3.02 9.31 5.14 1.17 6.82 -42.35%
  YoY % -86.77% -37.42% -67.56% 81.13% 339.32% -82.84% -
  Horiz. % 3.67% 27.71% 44.28% 136.51% 75.37% 17.16% 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 0.5040 2.4700 2.3800 1.4400 1.5800 1.3900 1.3100 -14.71%
  YoY % -79.60% 3.78% 65.28% -8.86% 13.67% 6.11% -
  Horiz. % 38.47% 188.55% 181.68% 109.92% 120.61% 106.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.24 3.81 3.03 2.01 1.40 0.89 1.62 17.38%
  YoY % 11.29% 25.74% 50.75% 43.57% 57.30% -45.06% -
  Horiz. % 261.73% 235.19% 187.04% 124.07% 86.42% 54.94% 100.00%
EPS 0.20 0.30 0.48 0.98 0.41 0.09 0.53 -14.99%
  YoY % -33.33% -37.50% -51.02% 139.02% 355.56% -83.02% -
  Horiz. % 37.74% 56.60% 90.57% 184.91% 77.36% 16.98% 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 0.3892 0.3756 0.1520 0.1269 0.1114 0.1023 25.52%
  YoY % 2.88% 3.62% 147.11% 19.78% 13.91% 8.90% -
  Horiz. % 391.40% 380.45% 367.16% 148.58% 124.05% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.5900 1.9400 2.3300 2.0300 1.3300 1.0500 1.3300 -
P/RPS 11.05 8.02 12.15 10.67 7.61 9.48 6.43 9.44%
  YoY % 37.78% -33.99% 13.87% 40.21% -19.73% 47.43% -
  Horiz. % 171.85% 124.73% 188.96% 165.94% 118.35% 147.43% 100.00%
P/EPS 236.00 102.65 77.15 21.80 25.88 89.74 19.50 51.49%
  YoY % 129.91% 33.05% 253.90% -15.77% -71.16% 360.21% -
  Horiz. % 1,210.26% 526.41% 395.64% 111.79% 132.72% 460.21% 100.00%
EY 0.42 0.97 1.30 4.59 3.86 1.11 5.13 -34.09%
  YoY % -56.70% -25.38% -71.68% 18.91% 247.75% -78.36% -
  Horiz. % 8.19% 18.91% 25.34% 89.47% 75.24% 21.64% 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 1.17 0.79 0.98 1.41 0.84 0.76 1.02 2.31%
  YoY % 48.10% -19.39% -30.50% 67.86% 10.53% -25.49% -
  Horiz. % 114.71% 77.45% 96.08% 138.24% 82.35% 74.51% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 22/05/13 25/05/12 25/05/11 26/05/10 15/05/09 15/05/08 -
Price 0.5900 2.1300 2.1700 2.0800 1.2600 1.0700 1.4400 -
P/RPS 11.05 8.81 11.32 10.93 7.21 9.66 6.96 8.00%
  YoY % 25.43% -22.17% 3.57% 51.60% -25.36% 38.79% -
  Horiz. % 158.76% 126.58% 162.64% 157.04% 103.59% 138.79% 100.00%
P/EPS 236.00 112.70 71.85 22.34 24.51 91.45 21.11 49.51%
  YoY % 109.41% 56.85% 221.62% -8.85% -73.20% 333.21% -
  Horiz. % 1,117.95% 533.87% 340.36% 105.83% 116.11% 433.21% 100.00%
EY 0.42 0.89 1.39 4.48 4.08 1.09 4.74 -33.22%
  YoY % -52.81% -35.97% -68.97% 9.80% 274.31% -77.00% -
  Horiz. % 8.86% 18.78% 29.32% 94.51% 86.08% 23.00% 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 1.17 0.86 0.91 1.44 0.80 0.77 1.10 1.03%
  YoY % 36.05% -5.49% -36.81% 80.00% 3.90% -30.00% -
  Horiz. % 106.36% 78.18% 82.73% 130.91% 72.73% 70.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers