Highlights

[KRETAM] YoY Quarter Result on 2013-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     182.82%    YoY -     -37.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 41,582 77,675 98,242 88,243 70,078 46,507 32,514 4.18%
  YoY % -46.47% -20.94% 11.33% 25.92% 50.68% 43.04% -
  Horiz. % 127.89% 238.90% 302.15% 271.40% 215.53% 143.04% 100.00%
PBT -4,168 -2,161 8,606 9,772 15,696 27,078 12,833 -
  YoY % -92.87% -125.11% -11.93% -37.74% -42.03% 111.00% -
  Horiz. % -32.48% -16.84% 67.06% 76.15% 122.31% 211.00% 100.00%
Tax 18 -788 -3,971 -2,810 -4,628 -4,137 -3,181 -
  YoY % 102.28% 80.16% -41.32% 39.28% -11.87% -30.05% -
  Horiz. % -0.57% 24.77% 124.83% 88.34% 145.49% 130.05% 100.00%
NP -4,150 -2,949 4,635 6,962 11,068 22,941 9,652 -
  YoY % -40.73% -163.62% -33.42% -37.10% -51.75% 137.68% -
  Horiz. % -43.00% -30.55% 48.02% 72.13% 114.67% 237.68% 100.00%
NP to SH -4,089 -2,855 4,600 6,897 11,038 22,762 9,561 -
  YoY % -43.22% -162.07% -33.30% -37.52% -51.51% 138.07% -
  Horiz. % -42.77% -29.86% 48.11% 72.14% 115.45% 238.07% 100.00%
Tax Rate - % - % 46.14 % 28.76 % 29.49 % 15.28 % 24.79 % -
  YoY % 0.00% 0.00% 60.43% -2.48% 93.00% -38.36% -
  Horiz. % 0.00% 0.00% 186.12% 116.01% 118.96% 61.64% 100.00%
Total Cost 45,732 80,624 93,607 81,281 59,010 23,566 22,862 12.24%
  YoY % -43.28% -13.87% 15.16% 37.74% 150.40% 3.08% -
  Horiz. % 200.04% 352.66% 409.44% 355.53% 258.11% 103.08% 100.00%
Net Worth 910,731 938,343 927,360 901,353 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 2.89% 3.62% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 306.69% 295.98% 119.79% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 910,731 938,343 927,360 901,353 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 2.89% 3.62% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 306.69% 295.98% 119.79% 100.00%
NOSH 1,858,636 1,903,333 1,840,000 364,920 365,496 244,489 186,011 46.71%
  YoY % -2.35% 3.44% 404.22% -0.16% 49.49% 31.44% -
  Horiz. % 999.20% 1,023.23% 989.19% 196.18% 196.49% 131.44% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -9.98 % -3.80 % 4.72 % 7.89 % 15.79 % 49.33 % 29.69 % -
  YoY % -162.63% -180.51% -40.18% -50.03% -67.99% 66.15% -
  Horiz. % -33.61% -12.80% 15.90% 26.57% 53.18% 166.15% 100.00%
ROE -0.45 % -0.30 % 0.50 % 0.77 % 1.27 % 6.47 % 3.25 % -
  YoY % -50.00% -160.00% -35.06% -39.37% -80.37% 99.08% -
  Horiz. % -13.85% -9.23% 15.38% 23.69% 39.08% 199.08% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.24 4.08 5.34 24.18 19.17 19.02 17.48 -28.97%
  YoY % -45.10% -23.60% -77.92% 26.13% 0.79% 8.81% -
  Horiz. % 12.81% 23.34% 30.55% 138.33% 109.67% 108.81% 100.00%
EPS -0.22 -0.15 0.25 1.89 3.02 9.31 5.14 -
  YoY % -46.67% -160.00% -86.77% -37.42% -67.56% 81.13% -
  Horiz. % -4.28% -2.92% 4.86% 36.77% 58.75% 181.13% 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 0.4900 0.4930 0.5040 2.4700 2.3800 1.4400 1.5800 -17.71%
  YoY % -0.61% -2.18% -79.60% 3.78% 65.28% -8.86% -
  Horiz. % 31.01% 31.20% 31.90% 156.33% 150.63% 91.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.79 3.34 4.22 3.79 3.01 2.00 1.40 4.18%
  YoY % -46.41% -20.85% 11.35% 25.91% 50.50% 42.86% -
  Horiz. % 127.86% 238.57% 301.43% 270.71% 215.00% 142.86% 100.00%
EPS -0.18 -0.12 0.20 0.30 0.47 0.98 0.41 -
  YoY % -50.00% -160.00% -33.33% -36.17% -52.04% 139.02% -
  Horiz. % -43.90% -29.27% 48.78% 73.17% 114.63% 239.02% 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 0.3913 0.4031 0.3984 0.3872 0.3737 0.1513 0.1263 20.72%
  YoY % -2.93% 1.18% 2.89% 3.61% 146.99% 19.79% -
  Horiz. % 309.82% 319.16% 315.44% 306.57% 295.88% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5400 0.4500 0.5900 1.9400 2.3300 2.0300 1.3300 -
P/RPS 24.14 11.03 11.05 8.02 12.15 10.67 7.61 21.19%
  YoY % 118.86% -0.18% 37.78% -33.99% 13.87% 40.21% -
  Horiz. % 317.21% 144.94% 145.20% 105.39% 159.66% 140.21% 100.00%
P/EPS -245.45 -300.00 236.00 102.65 77.15 21.80 25.88 -
  YoY % 18.18% -227.12% 129.91% 33.05% 253.90% -15.77% -
  Horiz. % -948.42% -1,159.20% 911.90% 396.64% 298.11% 84.23% 100.00%
EY -0.41 -0.33 0.42 0.97 1.30 4.59 3.86 -
  YoY % -24.24% -178.57% -56.70% -25.38% -71.68% 18.91% -
  Horiz. % -10.62% -8.55% 10.88% 25.13% 33.68% 118.91% 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 1.10 0.91 1.17 0.79 0.98 1.41 0.84 4.59%
  YoY % 20.88% -22.22% 48.10% -19.39% -30.50% 67.86% -
  Horiz. % 130.95% 108.33% 139.29% 94.05% 116.67% 167.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 22/05/13 25/05/12 25/05/11 26/05/10 -
Price 0.5550 0.4150 0.5900 2.1300 2.1700 2.0800 1.2600 -
P/RPS 24.81 10.17 11.05 8.81 11.32 10.93 7.21 22.85%
  YoY % 143.95% -7.96% 25.43% -22.17% 3.57% 51.60% -
  Horiz. % 344.11% 141.05% 153.26% 122.19% 157.00% 151.60% 100.00%
P/EPS -252.27 -276.67 236.00 112.70 71.85 22.34 24.51 -
  YoY % 8.82% -217.23% 109.41% 56.85% 221.62% -8.85% -
  Horiz. % -1,029.25% -1,128.80% 962.87% 459.81% 293.15% 91.15% 100.00%
EY -0.40 -0.36 0.42 0.89 1.39 4.48 4.08 -
  YoY % -11.11% -185.71% -52.81% -35.97% -68.97% 9.80% -
  Horiz. % -9.80% -8.82% 10.29% 21.81% 34.07% 109.80% 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 1.13 0.84 1.17 0.86 0.91 1.44 0.80 5.92%
  YoY % 34.52% -28.21% 36.05% -5.49% -36.81% 80.00% -
  Horiz. % 141.25% 105.00% 146.25% 107.50% 113.75% 180.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS