[KRETAM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -83.36%
YoY- 115.0%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 232,571 118,074 149,406 91,075 28,545 76,067 56,347 26.62%
PBT 17,304 10,439 361 1,781 -6,581 16,384 22,194 -4.05%
Tax -7,900 -2,129 1,563 -466 -1,610 -6,403 -6,448 3.43%
NP 9,404 8,310 1,924 1,315 -8,191 9,981 15,746 -8.22%
-
NP to SH 9,497 8,294 2,043 1,249 -8,328 9,859 15,647 -7.97%
-
Tax Rate 45.65% 20.39% -432.96% 26.17% - 39.08% 29.05% -
Total Cost 223,167 109,764 147,482 89,760 36,736 66,086 40,601 32.81%
-
Net Worth 81,276,271 927,420 875,085 751,428 895,136 530,276 330,099 150.14%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,576 - - - - - - -
Div Payout % 216.66% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 81,276,271 927,420 875,085 751,428 895,136 530,276 330,099 150.14%
NOSH 2,327,627 1,885,000 1,771,428 375,714 365,361 265,138 244,518 45.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.04% 7.04% 1.29% 1.44% -28.70% 13.12% 27.94% -
ROE 0.01% 0.89% 0.23% 0.17% -0.93% 1.86% 4.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.30 6.26 8.43 24.24 7.81 28.69 23.04 -11.18%
EPS 0.50 0.44 0.11 0.07 -2.28 3.72 6.40 -34.59%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 39.50 0.492 0.494 2.00 2.45 2.00 1.35 75.45%
Adjusted Per Share Value based on latest NOSH - 375,714
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.08 5.12 6.48 3.95 1.24 3.30 2.44 26.64%
EPS 0.41 0.36 0.09 0.05 -0.36 0.43 0.68 -8.07%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.2433 0.4022 0.3795 0.3258 0.3882 0.2299 0.1431 150.15%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.545 0.46 0.45 3.74 2.01 2.35 2.07 -
P/RPS 4.82 7.34 5.34 15.43 25.73 8.19 8.98 -9.84%
P/EPS 118.08 104.55 390.18 1,125.04 -88.18 63.20 32.35 24.05%
EY 0.85 0.96 0.26 0.09 -1.13 1.58 3.09 -19.33%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.93 0.91 1.87 0.82 1.18 1.53 -56.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.55 0.58 0.46 0.605 2.02 2.40 1.97 -
P/RPS 4.87 9.26 5.45 2.50 25.85 8.37 8.55 -8.94%
P/EPS 119.16 131.82 398.85 181.99 -88.62 64.54 30.79 25.27%
EY 0.84 0.76 0.25 0.55 -1.13 1.55 3.25 -20.17%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.18 0.93 0.30 0.82 1.20 1.46 -56.38%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment