Highlights

[KRETAM] YoY TTM Result on 2013-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -46.67%    YoY -     -90.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 386,895 438,711 381,225 299,736 299,819 224,655 136,638 18.92%
  YoY % -11.81% 15.08% 27.19% -0.03% 33.46% 64.42% -
  Horiz. % 283.15% 321.08% 279.00% 219.37% 219.43% 164.42% 100.00%
PBT 23,062 -8,728 23,360 12,370 62,636 105,657 52,519 -12.81%
  YoY % 364.23% -137.36% 88.84% -80.25% -40.72% 101.18% -
  Horiz. % 43.91% -16.62% 44.48% 23.55% 119.26% 201.18% 100.00%
Tax -6,852 -2,691 -13,208 -6,683 -4,763 -25,072 -13,632 -10.82%
  YoY % -154.63% 79.63% -97.64% -40.31% 81.00% -83.92% -
  Horiz. % 50.26% 19.74% 96.89% 49.02% 34.94% 183.92% 100.00%
NP 16,210 -11,419 10,152 5,687 57,873 80,585 38,887 -13.56%
  YoY % 241.96% -212.48% 78.51% -90.17% -28.18% 107.23% -
  Horiz. % 41.68% -29.36% 26.11% 14.62% 148.82% 207.23% 100.00%
NP to SH 16,345 -11,198 9,892 5,466 57,755 79,787 38,569 -13.32%
  YoY % 245.96% -213.20% 80.97% -90.54% -27.61% 106.87% -
  Horiz. % 42.38% -29.03% 25.65% 14.17% 149.74% 206.87% 100.00%
Tax Rate 29.71 % - % 56.54 % 54.03 % 7.60 % 23.73 % 25.96 % 2.27%
  YoY % 0.00% 0.00% 4.65% 610.92% -67.97% -8.59% -
  Horiz. % 114.45% 0.00% 217.80% 208.13% 29.28% 91.41% 100.00%
Total Cost 370,685 450,130 371,073 294,049 241,946 144,070 97,751 24.85%
  YoY % -17.65% 21.30% 26.19% 21.53% 67.94% 47.38% -
  Horiz. % 379.21% 460.49% 379.61% 300.81% 247.51% 147.38% 100.00%
Net Worth 933,912 915,220 969,977 732,097 906,897 383,839 285,843 21.79%
  YoY % 2.04% -5.65% 32.49% -19.27% 136.27% 34.28% -
  Horiz. % 326.72% 320.18% 339.34% 256.12% 317.27% 134.28% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 0 0 0 0 36,672 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 933,912 915,220 969,977 732,097 906,897 383,839 285,843 21.79%
  YoY % 2.04% -5.65% 32.49% -19.27% 136.27% 34.28% -
  Horiz. % 326.72% 320.18% 339.34% 256.12% 317.27% 134.28% 100.00%
NOSH 1,974,444 1,879,302 1,967,500 366,048 365,684 244,483 223,315 43.75%
  YoY % 5.06% -4.48% 437.50% 0.10% 49.57% 9.48% -
  Horiz. % 884.15% 841.55% 881.04% 163.92% 163.75% 109.48% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.19 % -2.60 % 2.66 % 1.90 % 19.30 % 35.87 % 28.46 % -27.31%
  YoY % 261.15% -197.74% 40.00% -90.16% -46.19% 26.04% -
  Horiz. % 14.72% -9.14% 9.35% 6.68% 67.81% 126.04% 100.00%
ROE 1.75 % -1.22 % 1.02 % 0.75 % 6.37 % 20.79 % 13.49 % -28.83%
  YoY % 243.44% -219.61% 36.00% -88.23% -69.36% 54.11% -
  Horiz. % 12.97% -9.04% 7.56% 5.56% 47.22% 154.11% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.60 23.34 19.38 81.88 81.99 91.89 61.19 -17.27%
  YoY % -16.02% 20.43% -76.33% -0.13% -10.77% 50.17% -
  Horiz. % 32.03% 38.14% 31.67% 133.81% 133.99% 150.17% 100.00%
EPS 0.83 -0.60 0.50 1.49 15.79 32.63 17.27 -39.67%
  YoY % 238.33% -220.00% -66.44% -90.56% -51.61% 88.94% -
  Horiz. % 4.81% -3.47% 2.90% 8.63% 91.43% 188.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4730 0.4870 0.4930 2.0000 2.4800 1.5700 1.2800 -15.28%
  YoY % -2.87% -1.22% -75.35% -19.35% 57.96% 22.66% -
  Horiz. % 36.95% 38.05% 38.52% 156.25% 193.75% 122.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.62 18.85 16.38 12.88 12.88 9.65 5.87 18.92%
  YoY % -11.83% 15.08% 27.17% 0.00% 33.47% 64.40% -
  Horiz. % 283.13% 321.12% 279.05% 219.42% 219.42% 164.40% 100.00%
EPS 0.70 -0.48 0.42 0.23 2.48 3.43 1.66 -13.39%
  YoY % 245.83% -214.29% 82.61% -90.73% -27.70% 106.63% -
  Horiz. % 42.17% -28.92% 25.30% 13.86% 149.40% 206.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4012 0.3932 0.4167 0.3145 0.3896 0.1649 0.1228 21.79%
  YoY % 2.03% -5.64% 32.50% -19.28% 136.26% 34.28% -
  Horiz. % 326.71% 320.20% 339.33% 256.11% 317.26% 134.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.5050 0.4350 0.5200 3.0300 2.2000 2.0000 1.6300 -
P/RPS 2.58 1.86 2.68 3.70 2.68 2.18 2.66 -0.51%
  YoY % 38.71% -30.60% -27.57% 38.06% 22.94% -18.05% -
  Horiz. % 96.99% 69.92% 100.75% 139.10% 100.75% 81.95% 100.00%
P/EPS 61.00 -73.00 103.43 202.91 13.93 6.13 9.44 36.44%
  YoY % 183.56% -170.58% -49.03% 1,356.64% 127.24% -35.06% -
  Horiz. % 646.19% -773.31% 1,095.66% 2,149.47% 147.56% 64.94% 100.00%
EY 1.64 -1.37 0.97 0.49 7.18 16.32 10.60 -26.71%
  YoY % 219.71% -241.24% 97.96% -93.18% -56.00% 53.96% -
  Horiz. % 15.47% -12.92% 9.15% 4.62% 67.74% 153.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 0.89 1.05 1.52 0.89 1.27 1.27 -2.81%
  YoY % 20.22% -15.24% -30.92% 70.79% -29.92% 0.00% -
  Horiz. % 84.25% 70.08% 82.68% 119.69% 70.08% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 24/11/14 22/11/13 21/11/12 25/11/11 15/11/10 -
Price 0.5350 0.4650 0.5000 3.5200 2.0200 2.2900 1.9500 -
P/RPS 2.73 1.99 2.58 4.30 2.46 2.49 3.19 -2.56%
  YoY % 37.19% -22.87% -40.00% 74.80% -1.20% -21.94% -
  Horiz. % 85.58% 62.38% 80.88% 134.80% 77.12% 78.06% 100.00%
P/EPS 64.63 -78.04 99.45 235.73 12.79 7.02 11.29 33.71%
  YoY % 182.82% -178.47% -57.81% 1,743.08% 82.19% -37.82% -
  Horiz. % 572.45% -691.23% 880.87% 2,087.95% 113.29% 62.18% 100.00%
EY 1.55 -1.28 1.01 0.42 7.82 14.25 8.86 -25.19%
  YoY % 221.09% -226.73% 140.48% -94.63% -45.12% 60.84% -
  Horiz. % 17.49% -14.45% 11.40% 4.74% 88.26% 160.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.13 0.95 1.01 1.76 0.81 1.46 1.52 -4.82%
  YoY % 18.95% -5.94% -42.61% 117.28% -44.52% -3.95% -
  Horiz. % 74.34% 62.50% 66.45% 115.79% 53.29% 96.05% 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
 
 

518  275  657  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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