Highlights

[KRETAM] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -30.72%    YoY -     746.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 643,552 637,567 610,845 579,194 567,380 378,500 357,386 48.07%
  QoQ % 0.94% 4.37% 5.46% 2.08% 49.90% 5.91% -
  Horiz. % 180.07% 178.40% 170.92% 162.06% 158.76% 105.91% 100.00%
PBT 17,784 35,176 43,948 52,230 63,524 32,699 17,186 2.31%
  QoQ % -49.44% -19.96% -15.86% -17.78% 94.27% 90.26% -
  Horiz. % 103.48% 204.67% 255.71% 303.90% 369.61% 190.26% 100.00%
Tax -11,220 -14,327 -15,901 -16,674 -12,368 -12,644 -6,801 39.66%
  QoQ % 21.69% 9.90% 4.63% -34.82% 2.18% -85.90% -
  Horiz. % 164.97% 210.65% 233.80% 245.16% 181.85% 185.90% 100.00%
NP 6,564 20,849 28,046 35,556 51,156 20,055 10,385 -26.37%
  QoQ % -68.52% -25.66% -21.12% -30.49% 155.08% 93.11% -
  Horiz. % 63.20% 200.75% 270.06% 342.37% 492.58% 193.11% 100.00%
NP to SH 6,080 17,240 27,864 35,336 51,008 20,159 10,573 -30.87%
  QoQ % -64.73% -38.13% -21.15% -30.72% 153.03% 90.66% -
  Horiz. % 57.50% 163.05% 263.53% 334.20% 482.42% 190.66% 100.00%
Tax Rate 63.09 % 40.73 % 36.18 % 31.92 % 19.47 % 38.67 % 39.57 % 36.52%
  QoQ % 54.90% 12.58% 13.35% 63.94% -49.65% -2.27% -
  Horiz. % 159.44% 102.93% 91.43% 80.67% 49.20% 97.73% 100.00%
Total Cost 636,988 616,718 582,798 543,638 516,224 358,445 347,001 49.98%
  QoQ % 3.29% 5.82% 7.20% 5.31% 44.02% 3.30% -
  Horiz. % 183.57% 177.73% 167.95% 156.67% 148.77% 103.30% 100.00%
Net Worth 721,564 91,708,512 940,361 938,033 933,378 81,276,271 893,068 -13.26%
  QoQ % -99.21% 9,652.47% 0.25% 0.50% -98.85% 9,000.78% -
  Horiz. % 80.80% 10,268.92% 105.30% 105.03% 104.51% 9,100.78% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 23,276 - - - 20,576 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.12% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 135.01 % - % - % - % 102.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.27% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 721,564 91,708,512 940,361 938,033 933,378 81,276,271 893,068 -13.26%
  QoQ % -99.21% 9,652.47% 0.25% 0.50% -98.85% 9,000.78% -
  Horiz. % 80.80% 10,268.92% 105.30% 105.03% 104.51% 9,100.78% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,888,095 14.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.12% 8.98% -
  Horiz. % 123.28% 123.28% 123.28% 123.28% 123.28% 108.98% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.02 % 3.27 % 4.59 % 6.14 % 9.02 % 5.30 % 2.91 % -50.32%
  QoQ % -68.81% -28.76% -25.24% -31.93% 70.19% 82.13% -
  Horiz. % 35.05% 112.37% 157.73% 211.00% 309.97% 182.13% 100.00%
ROE 0.84 % 0.02 % 2.96 % 3.77 % 5.46 % 0.02 % 1.18 % -20.29%
  QoQ % 4,100.00% -99.32% -21.49% -30.95% 27,200.00% -98.31% -
  Horiz. % 71.19% 1.69% 250.85% 319.49% 462.71% 1.69% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 27.65 27.39 26.24 24.88 24.38 18.39 18.93 28.76%
  QoQ % 0.95% 4.38% 5.47% 2.05% 32.57% -2.85% -
  Horiz. % 146.06% 144.69% 138.62% 131.43% 128.79% 97.15% 100.00%
EPS 0.28 0.74 1.20 1.52 2.20 1.04 0.56 -37.03%
  QoQ % -62.16% -38.33% -21.05% -30.91% 111.54% 85.71% -
  Horiz. % 50.00% 132.14% 214.29% 271.43% 392.86% 185.71% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 39.4000 0.4040 0.4030 0.4010 39.5000 0.4730 -24.57%
  QoQ % -99.21% 9,652.48% 0.25% 0.50% -98.98% 8,250.95% -
  Horiz. % 65.54% 8,329.81% 85.41% 85.20% 84.78% 8,350.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 27.65 27.39 26.24 24.88 24.38 16.26 15.35 48.10%
  QoQ % 0.95% 4.38% 5.47% 2.05% 49.94% 5.93% -
  Horiz. % 180.13% 178.44% 170.94% 162.08% 158.83% 105.93% 100.00%
EPS 0.28 0.74 1.20 1.52 2.20 0.87 0.45 -27.14%
  QoQ % -62.16% -38.33% -21.05% -30.91% 152.87% 93.33% -
  Horiz. % 62.22% 164.44% 266.67% 337.78% 488.89% 193.33% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.64% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 39.4000 0.4040 0.4030 0.4010 34.9181 0.3837 -13.27%
  QoQ % -99.21% 9,652.48% 0.25% 0.50% -98.85% 9,000.36% -
  Horiz. % 80.79% 10,268.44% 105.29% 105.03% 104.51% 9,100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8500 0.5400 0.5650 0.5550 0.6250 0.5450 0.5050 -
P/RPS 3.07 1.97 2.15 2.23 2.56 2.96 2.67 9.76%
  QoQ % 55.84% -8.37% -3.59% -12.89% -13.51% 10.86% -
  Horiz. % 114.98% 73.78% 80.52% 83.52% 95.88% 110.86% 100.00%
P/EPS 325.41 72.91 47.20 36.56 28.52 55.63 90.18 135.44%
  QoQ % 346.32% 54.47% 29.10% 28.19% -48.73% -38.31% -
  Horiz. % 360.84% 80.85% 52.34% 40.54% 31.63% 61.69% 100.00%
EY 0.31 1.37 2.12 2.74 3.51 1.80 1.11 -57.31%
  QoQ % -77.37% -35.38% -22.63% -21.94% 95.00% 62.16% -
  Horiz. % 27.93% 123.42% 190.99% 246.85% 316.22% 162.16% 100.00%
DY 0.00 1.85 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.74 0.01 1.40 1.38 1.56 0.01 1.07 87.28%
  QoQ % 27,300.00% -99.29% 1.45% -11.54% 15,500.00% -99.07% -
  Horiz. % 256.07% 0.93% 130.84% 128.97% 145.79% 0.93% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 -
Price 0.8350 0.8450 0.5500 0.5350 0.5600 0.5500 0.5350 -
P/RPS 3.02 3.08 2.10 2.15 2.30 2.99 2.83 4.43%
  QoQ % -1.95% 46.67% -2.33% -6.52% -23.08% 5.65% -
  Horiz. % 106.71% 108.83% 74.20% 75.97% 81.27% 105.65% 100.00%
P/EPS 319.67 114.09 45.94 35.24 25.55 56.14 95.54 123.87%
  QoQ % 180.19% 148.35% 30.36% 37.93% -54.49% -41.24% -
  Horiz. % 334.59% 119.42% 48.08% 36.89% 26.74% 58.76% 100.00%
EY 0.31 0.88 2.18 2.84 3.91 1.78 1.05 -55.69%
  QoQ % -64.77% -59.63% -23.24% -27.37% 119.66% 69.52% -
  Horiz. % 29.52% 83.81% 207.62% 270.48% 372.38% 169.52% 100.00%
DY 0.00 1.18 0.00 0.00 0.00 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.69 0.02 1.36 1.33 1.40 0.01 1.13 78.38%
  QoQ % 13,350.00% -98.53% 2.26% -5.00% 13,900.00% -99.12% -
  Horiz. % 238.05% 1.77% 120.35% 117.70% 123.89% 0.88% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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