Highlights

[KRETAM] YoY TTM Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -71.07%    YoY -     -84.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 352,779 431,498 374,926 292,970 270,659 196,805 130,917 17.95%
  YoY % -18.24% 15.09% 27.97% 8.24% 37.53% 50.33% -
  Horiz. % 269.47% 329.60% 286.38% 223.78% 206.74% 150.33% 100.00%
PBT 1,114 4,291 26,694 22,797 68,035 96,202 42,368 -45.44%
  YoY % -74.04% -83.93% 17.09% -66.49% -29.28% 127.06% -
  Horiz. % 2.63% 10.13% 63.01% 53.81% 160.58% 227.06% 100.00%
Tax -3,648 -5,921 -10,705 -12,414 -3,436 -22,314 -11,276 -17.13%
  YoY % 38.39% 44.69% 13.77% -261.29% 84.60% -97.89% -
  Horiz. % 32.35% 52.51% 94.94% 110.09% 30.47% 197.89% 100.00%
NP -2,534 -1,630 15,989 10,383 64,599 73,888 31,092 -
  YoY % -55.46% -110.19% 53.99% -83.93% -12.57% 137.64% -
  Horiz. % -8.15% -5.24% 51.42% 33.39% 207.77% 237.64% 100.00%
NP to SH -2,398 -1,543 15,822 10,249 64,171 73,277 30,788 -
  YoY % -55.41% -109.75% 54.38% -84.03% -12.43% 138.01% -
  Horiz. % -7.79% -5.01% 51.39% 33.29% 208.43% 238.01% 100.00%
Tax Rate 327.47 % 137.99 % 40.10 % 54.45 % 5.05 % 23.19 % 26.61 % 51.89%
  YoY % 137.31% 244.11% -26.35% 978.22% -78.22% -12.85% -
  Horiz. % 1,230.63% 518.56% 150.70% 204.62% 18.98% 87.15% 100.00%
Total Cost 355,313 433,128 358,937 282,587 206,060 122,917 99,825 23.54%
  YoY % -17.97% 20.67% 27.02% 37.14% 67.64% 23.13% -
  Horiz. % 355.94% 433.89% 359.57% 283.08% 206.42% 123.13% 100.00%
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 36,672 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 57.15 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
NOSH 1,939,999 1,920,833 1,899,230 357,058 365,096 244,584 186,026 47.76%
  YoY % 1.00% 1.14% 431.91% -2.20% 49.27% 31.48% -
  Horiz. % 1,042.86% 1,032.56% 1,020.94% 191.94% 196.26% 131.48% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.72 % -0.38 % 4.26 % 3.54 % 23.87 % 37.54 % 23.75 % -
  YoY % -89.47% -108.92% 20.34% -85.17% -36.41% 58.06% -
  Horiz. % -3.03% -1.60% 17.94% 14.91% 100.51% 158.06% 100.00%
ROE -0.25 % -0.16 % 1.70 % 1.16 % 7.20 % 19.58 % 10.22 % -
  YoY % -56.25% -109.41% 46.55% -83.89% -63.23% 91.59% -
  Horiz. % -2.45% -1.57% 16.63% 11.35% 70.45% 191.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.18 22.46 19.74 82.05 74.13 80.46 70.38 -20.18%
  YoY % -19.06% 13.78% -75.94% 10.68% -7.87% 14.32% -
  Horiz. % 25.83% 31.91% 28.05% 116.58% 105.33% 114.32% 100.00%
EPS -0.12 -0.08 0.83 2.87 17.58 29.96 16.55 -
  YoY % -50.00% -109.64% -71.08% -83.67% -41.32% 81.03% -
  Horiz. % -0.73% -0.48% 5.02% 17.34% 106.22% 181.03% 100.00%
DPS 0.00 0.00 0.00 0.00 10.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4900 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 -18.05%
  YoY % -0.41% 0.41% -80.16% 1.23% 59.48% -5.56% -
  Horiz. % 30.25% 30.37% 30.25% 152.47% 150.62% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.23 18.63 16.19 12.65 11.69 8.50 5.65 17.95%
  YoY % -18.25% 15.07% 27.98% 8.21% 37.53% 50.44% -
  Horiz. % 269.56% 329.73% 286.55% 223.89% 206.90% 150.44% 100.00%
EPS -0.10 -0.07 0.68 0.44 2.77 3.16 1.33 -
  YoY % -42.86% -110.29% 54.55% -84.12% -12.34% 137.59% -
  Horiz. % -7.52% -5.26% 51.13% 33.08% 208.27% 237.59% 100.00%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4104 0.4080 0.4018 0.3808 0.3846 0.1616 0.1301 21.08%
  YoY % 0.59% 1.54% 5.51% -0.99% 138.00% 24.21% -
  Horiz. % 315.45% 313.60% 308.84% 292.70% 295.62% 124.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5800 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 -
P/RPS 3.19 1.83 2.91 2.69 2.83 2.72 1.85 9.50%
  YoY % 74.32% -37.11% 8.18% -4.95% 4.04% 47.03% -
  Horiz. % 172.43% 98.92% 157.30% 145.41% 152.97% 147.03% 100.00%
P/EPS -469.22 -510.40 69.02 76.99 11.95 7.31 7.85 -
  YoY % 8.07% -839.50% -10.35% 544.27% 63.47% -6.88% -
  Horiz. % -5,977.33% -6,501.91% 879.24% 980.76% 152.23% 93.12% 100.00%
EY -0.21 -0.20 1.45 1.30 8.37 13.68 12.73 -
  YoY % -5.00% -113.79% 11.54% -84.47% -38.82% 7.46% -
  Horiz. % -1.65% -1.57% 11.39% 10.21% 65.75% 107.46% 100.00%
DY 0.00 0.00 0.00 0.00 4.78 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.18 0.83 1.17 0.89 0.86 1.43 0.80 6.69%
  YoY % 42.17% -29.06% 31.46% 3.49% -39.86% 78.75% -
  Horiz. % 147.50% 103.75% 146.25% 111.25% 107.50% 178.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 -
Price 0.5550 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 -
P/RPS 3.05 1.71 2.71 3.22 3.14 2.54 2.09 6.50%
  YoY % 78.36% -36.90% -15.84% 2.55% 23.62% 21.53% -
  Horiz. % 145.93% 81.82% 129.67% 154.07% 150.24% 121.53% 100.00%
P/EPS -449.00 -479.27 64.22 91.97 13.26 6.81 8.88 -
  YoY % 6.32% -846.29% -30.17% 593.59% 94.71% -23.31% -
  Horiz. % -5,056.31% -5,397.18% 723.20% 1,035.70% 149.32% 76.69% 100.00%
EY -0.22 -0.21 1.56 1.09 7.54 14.69 11.26 -
  YoY % -4.76% -113.46% 43.12% -85.54% -48.67% 30.46% -
  Horiz. % -1.95% -1.87% 13.85% 9.68% 66.96% 130.46% 100.00%
DY 0.00 0.00 0.00 0.00 4.31 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.13 0.78 1.09 1.07 0.95 1.33 0.91 3.67%
  YoY % 44.87% -28.44% 1.87% 12.63% -28.57% 46.15% -
  Horiz. % 124.18% 85.71% 119.78% 117.58% 104.40% 146.15% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers