Highlights

[KRETAM] YoY TTM 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 -     -10.47%    YoY -     -43.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 372,067 418,989 372,265 270,462 267,946 169,171 132,107 18.82%
  YoY % -11.20% 12.55% 37.64% 0.94% 58.39% 28.06% -
  Horiz. % 281.64% 317.16% 281.79% 204.73% 202.82% 128.06% 100.00%
PBT -925 11,173 19,566 33,747 88,465 76,980 44,545 -
  YoY % -108.28% -42.90% -42.02% -61.85% 14.92% 72.81% -
  Horiz. % -2.08% 25.08% 43.92% 75.76% 198.60% 172.81% 100.00%
Tax -5,199 -7,996 -6,700 1,848 -25,518 -17,635 -11,511 -12.40%
  YoY % 34.98% -19.34% -462.55% 107.24% -44.70% -53.20% -
  Horiz. % 45.17% 69.46% 58.21% -16.05% 221.68% 153.20% 100.00%
NP -6,124 3,177 12,866 35,595 62,947 59,345 33,034 -
  YoY % -292.76% -75.31% -63.85% -43.45% 6.07% 79.65% -
  Horiz. % -18.54% 9.62% 38.95% 107.75% 190.55% 179.65% 100.00%
NP to SH -6,061 3,231 12,746 35,427 62,275 58,936 32,730 -
  YoY % -287.59% -74.65% -64.02% -43.11% 5.67% 80.07% -
  Horiz. % -18.52% 9.87% 38.94% 108.24% 190.27% 180.07% 100.00%
Tax Rate - % 71.57 % 34.24 % -5.48 % 28.85 % 22.91 % 25.84 % -
  YoY % 0.00% 109.02% 724.82% -118.99% 25.93% -11.34% -
  Horiz. % 0.00% 276.97% 132.51% -21.21% 111.65% 88.66% 100.00%
Total Cost 378,191 415,812 359,399 234,867 204,999 109,826 99,073 24.99%
  YoY % -9.05% 15.70% 53.02% 14.57% 86.66% 10.85% -
  Horiz. % 381.73% 419.70% 362.76% 237.06% 206.92% 110.85% 100.00%
Net Worth 910,731 938,343 927,360 729,841 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 27.06% -16.10% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 248.33% 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 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 % - % - % - % - % 58.89 % - % - % -
  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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 910,731 938,343 927,360 729,841 869,882 352,065 293,898 20.72%
  YoY % -2.94% 1.18% 27.06% -16.10% 147.08% 19.79% -
  Horiz. % 309.88% 319.27% 315.54% 248.33% 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 -1.65 % 0.76 % 3.46 % 13.16 % 23.49 % 35.08 % 25.01 % -
  YoY % -317.11% -78.03% -73.71% -43.98% -33.04% 40.26% -
  Horiz. % -6.60% 3.04% 13.83% 52.62% 93.92% 140.26% 100.00%
ROE -0.67 % 0.34 % 1.37 % 4.85 % 7.16 % 16.74 % 11.14 % -
  YoY % -297.06% -75.18% -71.75% -32.26% -57.23% 50.27% -
  Horiz. % -6.01% 3.05% 12.30% 43.54% 64.27% 150.27% 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 20.02 22.01 20.23 74.12 73.31 69.19 71.02 -19.01%
  YoY % -9.04% 8.80% -72.71% 1.10% 5.95% -2.58% -
  Horiz. % 28.19% 30.99% 28.48% 104.36% 103.22% 97.42% 100.00%
EPS -0.33 0.17 0.69 9.71 17.04 24.11 17.60 -
  YoY % -294.12% -75.36% -92.89% -43.02% -29.32% 36.99% -
  Horiz. % -1.88% 0.97% 3.92% 55.17% 96.82% 136.99% 100.00%
DPS 0.00 0.00 0.00 0.00 10.03 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 0.4930 0.5040 2.0000 2.3800 1.4400 1.5800 -17.71%
  YoY % -0.61% -2.18% -74.80% -15.97% 65.28% -8.86% -
  Horiz. % 31.01% 31.20% 31.90% 126.58% 150.63% 91.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.06 18.09 16.07 11.68 11.57 7.30 5.70 18.83%
  YoY % -11.22% 12.57% 37.59% 0.95% 58.49% 28.07% -
  Horiz. % 281.75% 317.37% 281.93% 204.91% 202.98% 128.07% 100.00%
EPS -0.26 0.14 0.55 1.53 2.69 2.54 1.41 -
  YoY % -285.71% -74.55% -64.05% -43.12% 5.91% 80.14% -
  Horiz. % -18.44% 9.93% 39.01% 108.51% 190.78% 180.14% 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 0.4051 0.4004 0.3151 0.3756 0.1520 0.1269 20.72%
  YoY % -2.94% 1.17% 27.07% -16.11% 147.11% 19.78% -
  Horiz. % 309.85% 319.23% 315.52% 248.31% 295.98% 119.78% 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 2.70 2.04 2.92 2.62 3.18 2.93 1.87 6.31%
  YoY % 32.35% -30.14% 11.45% -17.61% 8.53% 56.68% -
  Horiz. % 144.39% 109.09% 156.15% 140.11% 170.05% 156.68% 100.00%
P/EPS -165.59 265.09 85.17 19.98 13.67 8.42 7.56 -
  YoY % -162.47% 211.25% 326.28% 46.16% 62.35% 11.38% -
  Horiz. % -2,190.34% 3,506.48% 1,126.59% 264.29% 180.82% 111.38% 100.00%
EY -0.60 0.38 1.17 5.00 7.31 11.87 13.23 -
  YoY % -257.89% -67.52% -76.60% -31.60% -38.42% -10.28% -
  Horiz. % -4.54% 2.87% 8.84% 37.79% 55.25% 89.72% 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 1.10 0.91 1.17 0.97 0.98 1.41 0.84 4.59%
  YoY % 20.88% -22.22% 20.62% -1.02% -30.50% 67.86% -
  Horiz. % 130.95% 108.33% 139.29% 115.48% 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 2.77 1.89 2.92 2.87 2.96 3.01 1.77 7.74%
  YoY % 46.56% -35.27% 1.74% -3.04% -1.66% 70.06% -
  Horiz. % 156.50% 106.78% 164.97% 162.15% 167.23% 170.06% 100.00%
P/EPS -170.19 244.47 85.17 21.94 12.74 8.63 7.16 -
  YoY % -169.62% 187.04% 288.20% 72.21% 47.62% 20.53% -
  Horiz. % -2,376.96% 3,414.39% 1,189.53% 306.42% 177.93% 120.53% 100.00%
EY -0.59 0.41 1.17 4.56 7.85 11.59 13.96 -
  YoY % -243.90% -64.96% -74.34% -41.91% -32.27% -16.98% -
  Horiz. % -4.23% 2.94% 8.38% 32.66% 56.23% 83.02% 100.00%
DY 0.00 0.00 0.00 0.00 4.62 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 0.84 1.17 1.07 0.91 1.44 0.80 5.92%
  YoY % 34.52% -28.21% 9.35% 17.58% -36.81% 80.00% -
  Horiz. % 141.25% 105.00% 146.25% 133.75% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers