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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers