Highlights

[KRETAM] YoY Quarter Result on 2012-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     11.96%    YoY -     -51.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 77,675 98,242 88,243 70,078 46,507 32,514 20,560 24.79%
  YoY % -20.94% 11.33% 25.92% 50.68% 43.04% 58.14% -
  Horiz. % 377.80% 477.83% 429.20% 340.85% 226.20% 158.14% 100.00%
PBT -2,161 8,606 9,772 15,696 27,078 12,833 3,391 -
  YoY % -125.11% -11.93% -37.74% -42.03% 111.00% 278.44% -
  Horiz. % -63.73% 253.79% 288.17% 462.87% 798.53% 378.44% 100.00%
Tax -788 -3,971 -2,810 -4,628 -4,137 -3,181 -1,214 -6.95%
  YoY % 80.16% -41.32% 39.28% -11.87% -30.05% -162.03% -
  Horiz. % 64.91% 327.10% 231.47% 381.22% 340.77% 262.03% 100.00%
NP -2,949 4,635 6,962 11,068 22,941 9,652 2,177 -
  YoY % -163.62% -33.42% -37.10% -51.75% 137.68% 343.36% -
  Horiz. % -135.46% 212.91% 319.80% 508.41% 1,053.79% 443.36% 100.00%
NP to SH -2,855 4,600 6,897 11,038 22,762 9,561 2,171 -
  YoY % -162.07% -33.30% -37.52% -51.51% 138.07% 340.40% -
  Horiz. % -131.51% 211.88% 317.69% 508.43% 1,048.46% 440.40% 100.00%
Tax Rate - % 46.14 % 28.76 % 29.49 % 15.28 % 24.79 % 35.80 % -
  YoY % 0.00% 60.43% -2.48% 93.00% -38.36% -30.75% -
  Horiz. % 0.00% 128.88% 80.34% 82.37% 42.68% 69.25% 100.00%
Total Cost 80,624 93,607 81,281 59,010 23,566 22,862 18,383 27.93%
  YoY % -13.87% 15.16% 37.74% 150.40% 3.08% 24.36% -
  Horiz. % 438.58% 509.20% 442.15% 321.00% 128.19% 124.36% 100.00%
Net Worth 938,343 927,360 901,353 869,882 352,065 293,898 257,922 24.00%
  YoY % 1.18% 2.89% 3.62% 147.08% 19.79% 13.95% -
  Horiz. % 363.81% 359.55% 349.47% 337.27% 136.50% 113.95% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 938,343 927,360 901,353 869,882 352,065 293,898 257,922 24.00%
  YoY % 1.18% 2.89% 3.62% 147.08% 19.79% 13.95% -
  Horiz. % 363.81% 359.55% 349.47% 337.27% 136.50% 113.95% 100.00%
NOSH 1,903,333 1,840,000 364,920 365,496 244,489 186,011 185,555 47.38%
  YoY % 3.44% 404.22% -0.16% 49.49% 31.44% 0.25% -
  Horiz. % 1,025.75% 991.62% 196.66% 196.97% 131.76% 100.25% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -3.80 % 4.72 % 7.89 % 15.79 % 49.33 % 29.69 % 10.59 % -
  YoY % -180.51% -40.18% -50.03% -67.99% 66.15% 180.36% -
  Horiz. % -35.88% 44.57% 74.50% 149.10% 465.82% 280.36% 100.00%
ROE -0.30 % 0.50 % 0.77 % 1.27 % 6.47 % 3.25 % 0.84 % -
  YoY % -160.00% -35.06% -39.37% -80.37% 99.08% 286.90% -
  Horiz. % -35.71% 59.52% 91.67% 151.19% 770.24% 386.90% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.08 5.34 24.18 19.17 19.02 17.48 11.08 -15.33%
  YoY % -23.60% -77.92% 26.13% 0.79% 8.81% 57.76% -
  Horiz. % 36.82% 48.19% 218.23% 173.01% 171.66% 157.76% 100.00%
EPS -0.15 0.25 1.89 3.02 9.31 5.14 1.17 -
  YoY % -160.00% -86.77% -37.42% -67.56% 81.13% 339.32% -
  Horiz. % -12.82% 21.37% 161.54% 258.12% 795.73% 439.32% 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 0.4930 0.5040 2.4700 2.3800 1.4400 1.5800 1.3900 -15.86%
  YoY % -2.18% -79.60% 3.78% 65.28% -8.86% 13.67% -
  Horiz. % 35.47% 36.26% 177.70% 171.22% 103.60% 113.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.34 4.22 3.79 3.01 2.00 1.40 0.88 24.88%
  YoY % -20.85% 11.35% 25.91% 50.50% 42.86% 59.09% -
  Horiz. % 379.55% 479.55% 430.68% 342.05% 227.27% 159.09% 100.00%
EPS -0.12 0.20 0.30 0.47 0.98 0.41 0.09 -
  YoY % -160.00% -33.33% -36.17% -52.04% 139.02% 355.56% -
  Horiz. % -133.33% 222.22% 333.33% 522.22% 1,088.89% 455.56% 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 0.4031 0.3984 0.3872 0.3737 0.1513 0.1263 0.1108 24.00%
  YoY % 1.18% 2.89% 3.61% 146.99% 19.79% 13.99% -
  Horiz. % 363.81% 359.57% 349.46% 337.27% 136.55% 113.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.4500 0.5900 1.9400 2.3300 2.0300 1.3300 1.0500 -
P/RPS 11.03 11.05 8.02 12.15 10.67 7.61 9.48 2.55%
  YoY % -0.18% 37.78% -33.99% 13.87% 40.21% -19.73% -
  Horiz. % 116.35% 116.56% 84.60% 128.16% 112.55% 80.27% 100.00%
P/EPS -300.00 236.00 102.65 77.15 21.80 25.88 89.74 -
  YoY % -227.12% 129.91% 33.05% 253.90% -15.77% -71.16% -
  Horiz. % -334.30% 262.98% 114.39% 85.97% 24.29% 28.84% 100.00%
EY -0.33 0.42 0.97 1.30 4.59 3.86 1.11 -
  YoY % -178.57% -56.70% -25.38% -71.68% 18.91% 247.75% -
  Horiz. % -29.73% 37.84% 87.39% 117.12% 413.51% 347.75% 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 1.17 0.79 0.98 1.41 0.84 0.76 3.05%
  YoY % -22.22% 48.10% -19.39% -30.50% 67.86% 10.53% -
  Horiz. % 119.74% 153.95% 103.95% 128.95% 185.53% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 22/05/13 25/05/12 25/05/11 26/05/10 15/05/09 -
Price 0.4150 0.5900 2.1300 2.1700 2.0800 1.2600 1.0700 -
P/RPS 10.17 11.05 8.81 11.32 10.93 7.21 9.66 0.86%
  YoY % -7.96% 25.43% -22.17% 3.57% 51.60% -25.36% -
  Horiz. % 105.28% 114.39% 91.20% 117.18% 113.15% 74.64% 100.00%
P/EPS -276.67 236.00 112.70 71.85 22.34 24.51 91.45 -
  YoY % -217.23% 109.41% 56.85% 221.62% -8.85% -73.20% -
  Horiz. % -302.54% 258.06% 123.24% 78.57% 24.43% 26.80% 100.00%
EY -0.36 0.42 0.89 1.39 4.48 4.08 1.09 -
  YoY % -185.71% -52.81% -35.97% -68.97% 9.80% 274.31% -
  Horiz. % -33.03% 38.53% 81.65% 127.52% 411.01% 374.31% 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 0.84 1.17 0.86 0.91 1.44 0.80 0.77 1.46%
  YoY % -28.21% 36.05% -5.49% -36.81% 80.00% 3.90% -
  Horiz. % 109.09% 151.95% 111.69% 118.18% 187.01% 103.90% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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