Highlights

[KRETAM] YoY TTM Result on 2012-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -10.00%    YoY -     -27.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 438,711 381,225 299,736 299,819 224,655 136,638 103,846 27.13%
  YoY % 15.08% 27.19% -0.03% 33.46% 64.42% 31.58% -
  Horiz. % 422.46% 367.11% 288.64% 288.72% 216.33% 131.58% 100.00%
PBT -8,728 23,360 12,370 62,636 105,657 52,519 15,891 -
  YoY % -137.36% 88.84% -80.25% -40.72% 101.18% 230.50% -
  Horiz. % -54.92% 147.00% 77.84% 394.16% 664.89% 330.50% 100.00%
Tax -2,691 -13,208 -6,683 -4,763 -25,072 -13,632 -5,700 -11.75%
  YoY % 79.63% -97.64% -40.31% 81.00% -83.92% -139.16% -
  Horiz. % 47.21% 231.72% 117.25% 83.56% 439.86% 239.16% 100.00%
NP -11,419 10,152 5,687 57,873 80,585 38,887 10,191 -
  YoY % -212.48% 78.51% -90.17% -28.18% 107.23% 281.58% -
  Horiz. % -112.05% 99.62% 55.80% 567.88% 790.75% 381.58% 100.00%
NP to SH -11,198 9,892 5,466 57,755 79,787 38,569 10,046 -
  YoY % -213.20% 80.97% -90.54% -27.61% 106.87% 283.92% -
  Horiz. % -111.47% 98.47% 54.41% 574.91% 794.22% 383.92% 100.00%
Tax Rate - % 56.54 % 54.03 % 7.60 % 23.73 % 25.96 % 35.87 % -
  YoY % 0.00% 4.65% 610.92% -67.97% -8.59% -27.63% -
  Horiz. % 0.00% 157.62% 150.63% 21.19% 66.16% 72.37% 100.00%
Total Cost 450,130 371,073 294,049 241,946 144,070 97,751 93,655 29.89%
  YoY % 21.30% 26.19% 21.53% 67.94% 47.38% 4.37% -
  Horiz. % 480.63% 396.21% 313.97% 258.34% 153.83% 104.37% 100.00%
Net Worth 915,220 969,977 732,097 906,897 383,839 285,843 271,794 22.42%
  YoY % -5.65% 32.49% -19.27% 136.27% 34.28% 5.17% -
  Horiz. % 336.73% 356.88% 269.36% 333.67% 141.22% 105.17% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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 % - % - % - % - % 45.96 % - % - % -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 915,220 969,977 732,097 906,897 383,839 285,843 271,794 22.42%
  YoY % -5.65% 32.49% -19.27% 136.27% 34.28% 5.17% -
  Horiz. % 336.73% 356.88% 269.36% 333.67% 141.22% 105.17% 100.00%
NOSH 1,879,302 1,967,500 366,048 365,684 244,483 223,315 186,160 46.99%
  YoY % -4.48% 437.50% 0.10% 49.57% 9.48% 19.96% -
  Horiz. % 1,009.51% 1,056.88% 196.63% 196.44% 131.33% 119.96% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.60 % 2.66 % 1.90 % 19.30 % 35.87 % 28.46 % 9.81 % -
  YoY % -197.74% 40.00% -90.16% -46.19% 26.04% 190.11% -
  Horiz. % -26.50% 27.12% 19.37% 196.74% 365.65% 290.11% 100.00%
ROE -1.22 % 1.02 % 0.75 % 6.37 % 20.79 % 13.49 % 3.70 % -
  YoY % -219.61% 36.00% -88.23% -69.36% 54.11% 264.59% -
  Horiz. % -32.97% 27.57% 20.27% 172.16% 561.89% 364.59% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.34 19.38 81.88 81.99 91.89 61.19 55.78 -13.51%
  YoY % 20.43% -76.33% -0.13% -10.77% 50.17% 9.70% -
  Horiz. % 41.84% 34.74% 146.79% 146.99% 164.74% 109.70% 100.00%
EPS -0.60 0.50 1.49 15.79 32.63 17.27 5.40 -
  YoY % -220.00% -66.44% -90.56% -51.61% 88.94% 219.81% -
  Horiz. % -11.11% 9.26% 27.59% 292.41% 604.26% 319.81% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 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 0.4870 0.4930 2.0000 2.4800 1.5700 1.2800 1.4600 -16.72%
  YoY % -1.22% -75.35% -19.35% 57.96% 22.66% -12.33% -
  Horiz. % 33.36% 33.77% 136.99% 169.86% 107.53% 87.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.85 16.38 12.88 12.88 9.65 5.87 4.46 27.14%
  YoY % 15.08% 27.17% 0.00% 33.47% 64.40% 31.61% -
  Horiz. % 422.65% 367.26% 288.79% 288.79% 216.37% 131.61% 100.00%
EPS -0.48 0.42 0.23 2.48 3.43 1.66 0.43 -
  YoY % -214.29% 82.61% -90.73% -27.70% 106.63% 286.05% -
  Horiz. % -111.63% 97.67% 53.49% 576.74% 797.67% 386.05% 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 0.3932 0.4167 0.3145 0.3896 0.1649 0.1228 0.1168 22.41%
  YoY % -5.64% 32.50% -19.28% 136.26% 34.28% 5.14% -
  Horiz. % 336.64% 356.76% 269.26% 333.56% 141.18% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.4350 0.5200 3.0300 2.2000 2.0000 1.6300 1.1000 -
P/RPS 1.86 2.68 3.70 2.68 2.18 2.66 1.97 -0.95%
  YoY % -30.60% -27.57% 38.06% 22.94% -18.05% 35.03% -
  Horiz. % 94.42% 136.04% 187.82% 136.04% 110.66% 135.03% 100.00%
P/EPS -73.00 103.43 202.91 13.93 6.13 9.44 20.38 -
  YoY % -170.58% -49.03% 1,356.64% 127.24% -35.06% -53.68% -
  Horiz. % -358.19% 507.51% 995.63% 68.35% 30.08% 46.32% 100.00%
EY -1.37 0.97 0.49 7.18 16.32 10.60 4.91 -
  YoY % -241.24% 97.96% -93.18% -56.00% 53.96% 115.89% -
  Horiz. % -27.90% 19.76% 9.98% 146.23% 332.38% 215.89% 100.00%
DY 0.00 0.00 0.00 0.00 7.50 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 0.89 1.05 1.52 0.89 1.27 1.27 0.75 2.89%
  YoY % -15.24% -30.92% 70.79% -29.92% 0.00% 69.33% -
  Horiz. % 118.67% 140.00% 202.67% 118.67% 169.33% 169.33% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 25/11/09 -
Price 0.4650 0.5000 3.5200 2.0200 2.2900 1.9500 1.1400 -
P/RPS 1.99 2.58 4.30 2.46 2.49 3.19 2.04 -0.41%
  YoY % -22.87% -40.00% 74.80% -1.20% -21.94% 56.37% -
  Horiz. % 97.55% 126.47% 210.78% 120.59% 122.06% 156.37% 100.00%
P/EPS -78.04 99.45 235.73 12.79 7.02 11.29 21.13 -
  YoY % -178.47% -57.81% 1,743.08% 82.19% -37.82% -46.57% -
  Horiz. % -369.33% 470.66% 1,115.62% 60.53% 33.22% 53.43% 100.00%
EY -1.28 1.01 0.42 7.82 14.25 8.86 4.73 -
  YoY % -226.73% 140.48% -94.63% -45.12% 60.84% 87.32% -
  Horiz. % -27.06% 21.35% 8.88% 165.33% 301.27% 187.32% 100.00%
DY 0.00 0.00 0.00 0.00 6.55 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 0.95 1.01 1.76 0.81 1.46 1.52 0.78 3.34%
  YoY % -5.94% -42.61% 117.28% -44.52% -3.95% 94.87% -
  Horiz. % 121.79% 129.49% 225.64% 103.85% 187.18% 194.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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