Highlights

[KRETAM] YoY Quarter Result on 2014-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     268.29%    YoY -     -33.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 141,845 41,582 77,675 98,242 88,243 70,078 46,507 20.40%
  YoY % 241.12% -46.47% -20.94% 11.33% 25.92% 50.68% -
  Horiz. % 305.00% 89.41% 167.02% 211.24% 189.74% 150.68% 100.00%
PBT 15,881 -4,168 -2,161 8,606 9,772 15,696 27,078 -8.50%
  YoY % 481.02% -92.87% -125.11% -11.93% -37.74% -42.03% -
  Horiz. % 58.65% -15.39% -7.98% 31.78% 36.09% 57.97% 100.00%
Tax -3,092 18 -788 -3,971 -2,810 -4,628 -4,137 -4.73%
  YoY % -17,277.78% 102.28% 80.16% -41.32% 39.28% -11.87% -
  Horiz. % 74.74% -0.44% 19.05% 95.99% 67.92% 111.87% 100.00%
NP 12,789 -4,150 -2,949 4,635 6,962 11,068 22,941 -9.27%
  YoY % 408.17% -40.73% -163.62% -33.42% -37.10% -51.75% -
  Horiz. % 55.75% -18.09% -12.85% 20.20% 30.35% 48.25% 100.00%
NP to SH 12,752 -4,089 -2,855 4,600 6,897 11,038 22,762 -9.20%
  YoY % 411.86% -43.22% -162.07% -33.30% -37.52% -51.51% -
  Horiz. % 56.02% -17.96% -12.54% 20.21% 30.30% 48.49% 100.00%
Tax Rate 19.47 % - % - % 46.14 % 28.76 % 29.49 % 15.28 % 4.12%
  YoY % 0.00% 0.00% 0.00% 60.43% -2.48% 93.00% -
  Horiz. % 127.42% 0.00% 0.00% 301.96% 188.22% 193.00% 100.00%
Total Cost 129,056 45,732 80,624 93,607 81,281 59,010 23,566 32.73%
  YoY % 182.20% -43.28% -13.87% 15.16% 37.74% 150.40% -
  Horiz. % 547.64% 194.06% 342.12% 397.21% 344.91% 250.40% 100.00%
Net Worth 933,378 910,731 938,343 927,360 901,353 869,882 352,065 17.63%
  YoY % 2.49% -2.94% 1.18% 2.89% 3.62% 147.08% -
  Horiz. % 265.12% 258.68% 266.53% 263.41% 256.02% 247.08% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 933,378 910,731 938,343 927,360 901,353 869,882 352,065 17.63%
  YoY % 2.49% -2.94% 1.18% 2.89% 3.62% 147.08% -
  Horiz. % 265.12% 258.68% 266.53% 263.41% 256.02% 247.08% 100.00%
NOSH 2,327,627 1,858,636 1,903,333 1,840,000 364,920 365,496 244,489 45.53%
  YoY % 25.23% -2.35% 3.44% 404.22% -0.16% 49.49% -
  Horiz. % 952.03% 760.21% 778.49% 752.59% 149.26% 149.49% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.02 % -9.98 % -3.80 % 4.72 % 7.89 % 15.79 % 49.33 % -24.64%
  YoY % 190.38% -162.63% -180.51% -40.18% -50.03% -67.99% -
  Horiz. % 18.29% -20.23% -7.70% 9.57% 15.99% 32.01% 100.00%
ROE 1.37 % -0.45 % -0.30 % 0.50 % 0.77 % 1.27 % 6.47 % -22.78%
  YoY % 404.44% -50.00% -160.00% -35.06% -39.37% -80.37% -
  Horiz. % 21.17% -6.96% -4.64% 7.73% 11.90% 19.63% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.09 2.24 4.08 5.34 24.18 19.17 19.02 -17.27%
  YoY % 171.88% -45.10% -23.60% -77.92% 26.13% 0.79% -
  Horiz. % 32.02% 11.78% 21.45% 28.08% 127.13% 100.79% 100.00%
EPS 0.55 -0.22 -0.15 0.25 1.89 3.02 9.31 -37.57%
  YoY % 350.00% -46.67% -160.00% -86.77% -37.42% -67.56% -
  Horiz. % 5.91% -2.36% -1.61% 2.69% 20.30% 32.44% 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 0.4010 0.4900 0.4930 0.5040 2.4700 2.3800 1.4400 -19.17%
  YoY % -18.16% -0.61% -2.18% -79.60% 3.78% 65.28% -
  Horiz. % 27.85% 34.03% 34.24% 35.00% 171.53% 165.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.12 1.80 3.35 4.24 3.81 3.03 2.01 20.37%
  YoY % 240.00% -46.27% -20.99% 11.29% 25.74% 50.75% -
  Horiz. % 304.48% 89.55% 166.67% 210.95% 189.55% 150.75% 100.00%
EPS 0.55 -0.18 -0.12 0.20 0.30 0.48 0.98 -9.17%
  YoY % 405.56% -50.00% -160.00% -33.33% -37.50% -51.02% -
  Horiz. % 56.12% -18.37% -12.24% 20.41% 30.61% 48.98% 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 0.4030 0.3932 0.4051 0.4004 0.3892 0.3756 0.1520 17.63%
  YoY % 2.49% -2.94% 1.17% 2.88% 3.62% 147.11% -
  Horiz. % 265.13% 258.68% 266.51% 263.42% 256.05% 247.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6250 0.5400 0.4500 0.5900 1.9400 2.3300 2.0300 -
P/RPS 10.26 24.14 11.03 11.05 8.02 12.15 10.67 -0.65%
  YoY % -57.50% 118.86% -0.18% 37.78% -33.99% 13.87% -
  Horiz. % 96.16% 226.24% 103.37% 103.56% 75.16% 113.87% 100.00%
P/EPS 114.08 -245.45 -300.00 236.00 102.65 77.15 21.80 31.73%
  YoY % 146.48% 18.18% -227.12% 129.91% 33.05% 253.90% -
  Horiz. % 523.30% -1,125.92% -1,376.15% 1,082.57% 470.87% 353.90% 100.00%
EY 0.88 -0.41 -0.33 0.42 0.97 1.30 4.59 -24.05%
  YoY % 314.63% -24.24% -178.57% -56.70% -25.38% -71.68% -
  Horiz. % 19.17% -8.93% -7.19% 9.15% 21.13% 28.32% 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 1.56 1.10 0.91 1.17 0.79 0.98 1.41 1.70%
  YoY % 41.82% 20.88% -22.22% 48.10% -19.39% -30.50% -
  Horiz. % 110.64% 78.01% 64.54% 82.98% 56.03% 69.50% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 25/05/16 27/05/15 26/05/14 22/05/13 25/05/12 25/05/11 -
Price 0.5600 0.5550 0.4150 0.5900 2.1300 2.1700 2.0800 -
P/RPS 9.19 24.81 10.17 11.05 8.81 11.32 10.93 -2.85%
  YoY % -62.96% 143.95% -7.96% 25.43% -22.17% 3.57% -
  Horiz. % 84.08% 226.99% 93.05% 101.10% 80.60% 103.57% 100.00%
P/EPS 102.22 -252.27 -276.67 236.00 112.70 71.85 22.34 28.82%
  YoY % 140.52% 8.82% -217.23% 109.41% 56.85% 221.62% -
  Horiz. % 457.56% -1,129.23% -1,238.45% 1,056.40% 504.48% 321.62% 100.00%
EY 0.98 -0.40 -0.36 0.42 0.89 1.39 4.48 -22.36%
  YoY % 345.00% -11.11% -185.71% -52.81% -35.97% -68.97% -
  Horiz. % 21.88% -8.93% -8.04% 9.38% 19.87% 31.03% 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 1.40 1.13 0.84 1.17 0.86 0.91 1.44 -0.47%
  YoY % 23.89% 34.52% -28.21% 36.05% -5.49% -36.81% -
  Horiz. % 97.22% 78.47% 58.33% 81.25% 59.72% 63.19% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 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
Partners & Brokers