[KRETAM] YoY TTM Result on 30-Sep-2013 [#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
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
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%
PBT 23,062 -8,728 23,360 12,370 62,636 105,657 52,519 -12.80%
Tax -6,852 -2,691 -13,208 -6,683 -4,763 -25,072 -13,632 -10.82%
NP 16,210 -11,419 10,152 5,687 57,873 80,585 38,887 -13.55%
-
NP to SH 16,345 -11,198 9,892 5,466 57,755 79,787 38,569 -13.32%
-
Tax Rate 29.71% - 56.54% 54.03% 7.60% 23.73% 25.96% -
Total Cost 370,685 450,130 371,073 294,049 241,946 144,070 97,751 24.85%
-
Net Worth 933,912 915,220 969,977 732,097 906,897 383,839 285,843 21.79%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 36,672 - -
Div Payout % - - - - - 45.96% - -
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%
NOSH 1,974,444 1,879,302 1,967,500 366,048 365,684 244,483 223,315 43.75%
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% -
ROE 1.75% -1.22% 1.02% 0.75% 6.37% 20.79% 13.49% -
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 -17.26%
EPS 0.83 -0.60 0.50 1.49 15.79 32.63 17.27 -39.67%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 0.473 0.487 0.493 2.00 2.48 1.57 1.28 -15.27%
Adjusted Per Share Value based on latest NOSH - 366,048
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.79 19.04 16.54 13.01 13.01 9.75 5.93 18.92%
EPS 0.71 -0.49 0.43 0.24 2.51 3.46 1.67 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
NAPS 0.4053 0.3972 0.4209 0.3177 0.3935 0.1666 0.124 21.80%
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 0.505 0.435 0.52 3.03 2.20 2.00 1.63 -
P/RPS 2.58 1.86 2.68 3.70 2.68 2.18 2.66 -0.50%
P/EPS 61.00 -73.00 103.43 202.91 13.93 6.13 9.44 36.43%
EY 1.64 -1.37 0.97 0.49 7.18 16.32 10.60 -26.70%
DY 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 1.07 0.89 1.05 1.52 0.89 1.27 1.27 -2.81%
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 0.535 0.465 0.50 3.52 2.02 2.29 1.95 -
P/RPS 2.73 1.99 2.58 4.30 2.46 2.49 3.19 -2.55%
P/EPS 64.63 -78.04 99.45 235.73 12.79 7.02 11.29 33.71%
EY 1.55 -1.28 1.01 0.42 7.82 14.25 8.86 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 6.55 0.00 -
P/NAPS 1.13 0.95 1.01 1.76 0.81 1.46 1.52 -4.81%

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