Highlights

[KRETAM] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     66.59%    YoY -     47.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 567,380 378,500 357,386 244,222 166,328 407,378 385,738 29.31%
  QoQ % 49.90% 5.91% 46.34% 46.83% -59.17% 5.61% -
  Horiz. % 147.09% 98.12% 92.65% 63.31% 43.12% 105.61% 100.00%
PBT 63,524 32,699 17,186 -5,008 -16,672 1,400 -12,118 -
  QoQ % 94.27% 90.26% 443.18% 69.96% -1,290.86% 111.55% -
  Horiz. % -524.18% -269.82% -141.82% 41.32% 137.57% -11.55% 100.00%
Tax -12,368 -12,644 -6,801 -716 72 3,632 -5,670 68.10%
  QoQ % 2.18% -85.90% -849.91% -1,094.44% -98.02% 164.05% -
  Horiz. % 218.10% 222.97% 119.94% 12.63% -1.27% -64.05% 100.00%
NP 51,156 20,055 10,385 -5,724 -16,600 5,032 -17,789 -
  QoQ % 155.08% 93.11% 281.43% 65.52% -429.89% 128.29% -
  Horiz. % -287.57% -112.74% -58.38% 32.18% 93.31% -28.29% 100.00%
NP to SH 51,008 20,159 10,573 -5,464 -16,356 -4,945 -17,652 -
  QoQ % 153.03% 90.66% 293.51% 66.59% -230.76% 71.99% -
  Horiz. % -288.96% -114.20% -59.90% 30.95% 92.66% 28.01% 100.00%
Tax Rate 19.47 % 38.67 % 39.57 % - % - % -259.43 % - % -
  QoQ % -49.65% -2.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -7.50% -14.91% -15.25% 0.00% 0.00% 100.00% -
Total Cost 516,224 358,445 347,001 249,946 182,928 402,346 403,527 17.83%
  QoQ % 44.02% 3.30% 38.83% 36.64% -54.53% -0.29% -
  Horiz. % 127.93% 88.83% 85.99% 61.94% 45.33% 99.71% 100.00%
Net Worth 933,378 81,276,271 893,068 892,453 910,731 935,746 908,083 1.85%
  QoQ % -98.85% 9,000.78% 0.07% -2.01% -2.67% 3.05% -
  Horiz. % 102.79% 8,950.31% 98.35% 98.28% 100.29% 103.05% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,576 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 102.07 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 933,378 81,276,271 893,068 892,453 910,731 935,746 908,083 1.85%
  QoQ % -98.85% 9,000.78% 0.07% -2.01% -2.67% 3.05% -
  Horiz. % 102.79% 8,950.31% 98.35% 98.28% 100.29% 103.05% 100.00%
NOSH 2,327,627 2,057,627 1,888,095 1,821,333 1,858,636 1,901,923 1,864,647 15.92%
  QoQ % 13.12% 8.98% 3.67% -2.01% -2.28% 2.00% -
  Horiz. % 124.83% 110.35% 101.26% 97.68% 99.68% 102.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.02 % 5.30 % 2.91 % -2.34 % -9.98 % 1.24 % -4.61 % -
  QoQ % 70.19% 82.13% 224.36% 76.55% -904.84% 126.90% -
  Horiz. % -195.66% -114.97% -63.12% 50.76% 216.49% -26.90% 100.00%
ROE 5.46 % 0.02 % 1.18 % -0.61 % -1.80 % -0.53 % -1.94 % -
  QoQ % 27,200.00% -98.31% 293.44% 66.11% -239.62% 72.68% -
  Horiz. % -281.44% -1.03% -60.82% 31.44% 92.78% 27.32% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.38 18.39 18.93 13.41 8.95 21.42 20.69 11.55%
  QoQ % 32.57% -2.85% 41.16% 49.83% -58.22% 3.53% -
  Horiz. % 117.83% 88.88% 91.49% 64.81% 43.26% 103.53% 100.00%
EPS 2.20 1.04 0.56 -0.30 -0.88 -0.26 -0.95 -
  QoQ % 111.54% 85.71% 286.67% 65.91% -238.46% 72.63% -
  Horiz. % -231.58% -109.47% -58.95% 31.58% 92.63% 27.37% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4010 39.5000 0.4730 0.4900 0.4900 0.4920 0.4870 -12.14%
  QoQ % -98.98% 8,250.95% -3.47% 0.00% -0.41% 1.03% -
  Horiz. % 82.34% 8,110.88% 97.13% 100.62% 100.62% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.50 16.34 15.43 10.54 7.18 17.59 16.65 29.34%
  QoQ % 49.94% 5.90% 46.39% 46.80% -59.18% 5.65% -
  Horiz. % 147.15% 98.14% 92.67% 63.30% 43.12% 105.65% 100.00%
EPS 2.20 0.87 0.46 -0.24 -0.71 -0.21 -0.76 -
  QoQ % 152.87% 89.13% 291.67% 66.20% -238.10% 72.37% -
  Horiz. % -289.47% -114.47% -60.53% 31.58% 93.42% 27.63% 100.00%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4030 35.0921 0.3856 0.3853 0.3932 0.4040 0.3921 1.84%
  QoQ % -98.85% 9,000.65% 0.08% -2.01% -2.67% 3.03% -
  Horiz. % 102.78% 8,949.78% 98.34% 98.27% 100.28% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6250 0.5450 0.5050 0.5800 0.5400 0.4600 0.4350 -
P/RPS 2.56 2.96 2.67 4.33 6.03 2.15 2.10 14.10%
  QoQ % -13.51% 10.86% -38.34% -28.19% 180.47% 2.38% -
  Horiz. % 121.90% 140.95% 127.14% 206.19% 287.14% 102.38% 100.00%
P/EPS 28.52 55.63 90.18 -193.33 -61.36 -176.92 -45.95 -
  QoQ % -48.73% -38.31% 146.65% -215.07% 65.32% -285.03% -
  Horiz. % -62.07% -121.07% -196.26% 420.74% 133.54% 385.03% 100.00%
EY 3.51 1.80 1.11 -0.52 -1.63 -0.57 -2.18 -
  QoQ % 95.00% 62.16% 313.46% 68.10% -185.96% 73.85% -
  Horiz. % -161.01% -82.57% -50.92% 23.85% 74.77% 26.15% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.56 0.01 1.07 1.18 1.10 0.93 0.89 45.33%
  QoQ % 15,500.00% -99.07% -9.32% 7.27% 18.28% 4.49% -
  Horiz. % 175.28% 1.12% 120.22% 132.58% 123.60% 104.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 23/02/17 29/11/16 24/08/16 25/05/16 26/02/16 23/11/15 -
Price 0.5600 0.5500 0.5350 0.5550 0.5550 0.5800 0.4650 -
P/RPS 2.30 2.99 2.83 4.14 6.20 2.71 2.25 1.47%
  QoQ % -23.08% 5.65% -31.64% -33.23% 128.78% 20.44% -
  Horiz. % 102.22% 132.89% 125.78% 184.00% 275.56% 120.44% 100.00%
P/EPS 25.55 56.14 95.54 -185.00 -63.07 -223.08 -49.12 -
  QoQ % -54.49% -41.24% 151.64% -193.32% 71.73% -354.15% -
  Horiz. % -52.02% -114.29% -194.50% 376.63% 128.40% 454.15% 100.00%
EY 3.91 1.78 1.05 -0.54 -1.59 -0.45 -2.04 -
  QoQ % 119.66% 69.52% 294.44% 66.04% -253.33% 77.94% -
  Horiz. % -191.67% -87.25% -51.47% 26.47% 77.94% 22.06% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.40 0.01 1.13 1.13 1.13 1.18 0.95 29.47%
  QoQ % 13,900.00% -99.12% 0.00% 0.00% -4.24% 24.21% -
  Horiz. % 147.37% 1.05% 118.95% 118.95% 118.95% 124.21% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers