Highlights

[KRETAM] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -230.76%    YoY -     -43.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 378,500 357,386 244,222 166,328 407,378 385,738 354,984 4.35%
  QoQ % 5.91% 46.34% 46.83% -59.17% 5.61% 8.66% -
  Horiz. % 106.62% 100.68% 68.80% 46.86% 114.76% 108.66% 100.00%
PBT 32,699 17,186 -5,008 -16,672 1,400 -12,118 -5,070 -
  QoQ % 90.26% 443.18% 69.96% -1,290.86% 111.55% -139.03% -
  Horiz. % -644.95% -338.99% 98.78% 328.84% -27.61% 239.03% 100.00%
Tax -12,644 -6,801 -716 72 3,632 -5,670 -5,426 75.32%
  QoQ % -85.90% -849.91% -1,094.44% -98.02% 164.05% -4.51% -
  Horiz. % 233.03% 125.35% 13.20% -1.33% -66.94% 104.51% 100.00%
NP 20,055 10,385 -5,724 -16,600 5,032 -17,789 -10,496 -
  QoQ % 93.11% 281.43% 65.52% -429.89% 128.29% -69.49% -
  Horiz. % -191.07% -98.95% 54.54% 158.16% -47.94% 169.49% 100.00%
NP to SH 20,159 10,573 -5,464 -16,356 -4,945 -17,652 -10,314 -
  QoQ % 90.66% 293.51% 66.59% -230.76% 71.99% -71.15% -
  Horiz. % -195.45% -102.51% 52.98% 158.58% 47.94% 171.15% 100.00%
Tax Rate 38.67 % 39.57 % - % - % -259.43 % - % - % -
  QoQ % -2.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -14.91% -15.25% 0.00% 0.00% 100.00% - -
Total Cost 358,445 347,001 249,946 182,928 402,346 403,527 365,480 -1.28%
  QoQ % 3.30% 38.83% 36.64% -54.53% -0.29% 10.41% -
  Horiz. % 98.08% 94.94% 68.39% 50.05% 110.09% 110.41% 100.00%
Net Worth 81,276,271 893,068 892,453 910,731 935,746 908,083 906,158 1,876.62%
  QoQ % 9,000.78% 0.07% -2.01% -2.67% 3.05% 0.21% -
  Horiz. % 8,969.32% 98.56% 98.49% 100.50% 103.27% 100.21% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,576 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 102.07 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 81,276,271 893,068 892,453 910,731 935,746 908,083 906,158 1,876.62%
  QoQ % 9,000.78% 0.07% -2.01% -2.67% 3.05% 0.21% -
  Horiz. % 8,969.32% 98.56% 98.49% 100.50% 103.27% 100.21% 100.00%
NOSH 2,057,627 1,888,095 1,821,333 1,858,636 1,901,923 1,864,647 1,841,785 7.63%
  QoQ % 8.98% 3.67% -2.01% -2.28% 2.00% 1.24% -
  Horiz. % 111.72% 102.51% 98.89% 100.91% 103.27% 101.24% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.30 % 2.91 % -2.34 % -9.98 % 1.24 % -4.61 % -2.96 % -
  QoQ % 82.13% 224.36% 76.55% -904.84% 126.90% -55.74% -
  Horiz. % -179.05% -98.31% 79.05% 337.16% -41.89% 155.74% 100.00%
ROE 0.02 % 1.18 % -0.61 % -1.80 % -0.53 % -1.94 % -1.14 % -
  QoQ % -98.31% 293.44% 66.11% -239.62% 72.68% -70.18% -
  Horiz. % -1.75% -103.51% 53.51% 157.89% 46.49% 170.18% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.39 18.93 13.41 8.95 21.42 20.69 19.27 -3.05%
  QoQ % -2.85% 41.16% 49.83% -58.22% 3.53% 7.37% -
  Horiz. % 95.43% 98.24% 69.59% 46.45% 111.16% 107.37% 100.00%
EPS 1.04 0.56 -0.30 -0.88 -0.26 -0.95 -0.56 -
  QoQ % 85.71% 286.67% 65.91% -238.46% 72.63% -69.64% -
  Horiz. % -185.71% -100.00% 53.57% 157.14% 46.43% 169.64% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 39.5000 0.4730 0.4900 0.4900 0.4920 0.4870 0.4920 1,736.47%
  QoQ % 8,250.95% -3.47% 0.00% -0.41% 1.03% -1.02% -
  Horiz. % 8,028.46% 96.14% 99.59% 99.59% 100.00% 98.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.26 15.35 10.49 7.15 17.50 16.57 15.25 4.35%
  QoQ % 5.93% 46.33% 46.71% -59.14% 5.61% 8.66% -
  Horiz. % 106.62% 100.66% 68.79% 46.89% 114.75% 108.66% 100.00%
EPS 0.87 0.45 -0.23 -0.70 -0.21 -0.76 -0.44 -
  QoQ % 93.33% 295.65% 67.14% -233.33% 72.37% -72.73% -
  Horiz. % -197.73% -102.27% 52.27% 159.09% 47.73% 172.73% 100.00%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 34.9181 0.3837 0.3834 0.3913 0.4020 0.3901 0.3893 1,876.64%
  QoQ % 9,000.36% 0.08% -2.02% -2.66% 3.05% 0.21% -
  Horiz. % 8,969.46% 98.56% 98.48% 100.51% 103.26% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.5450 0.5050 0.5800 0.5400 0.4600 0.4350 0.4100 -
P/RPS 2.96 2.67 4.33 6.03 2.15 2.10 2.13 24.41%
  QoQ % 10.86% -38.34% -28.19% 180.47% 2.38% -1.41% -
  Horiz. % 138.97% 125.35% 203.29% 283.10% 100.94% 98.59% 100.00%
P/EPS 55.63 90.18 -193.33 -61.36 -176.92 -45.95 -73.21 -
  QoQ % -38.31% 146.65% -215.07% 65.32% -285.03% 37.24% -
  Horiz. % -75.99% -123.18% 264.08% 83.81% 241.66% 62.76% 100.00%
EY 1.80 1.11 -0.52 -1.63 -0.57 -2.18 -1.37 -
  QoQ % 62.16% 313.46% 68.10% -185.96% 73.85% -59.12% -
  Horiz. % -131.39% -81.02% 37.96% 118.98% 41.61% 159.12% 100.00%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.01 1.07 1.18 1.10 0.93 0.89 0.83 -94.67%
  QoQ % -99.07% -9.32% 7.27% 18.28% 4.49% 7.23% -
  Horiz. % 1.20% 128.92% 142.17% 132.53% 112.05% 107.23% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 29/11/16 24/08/16 25/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.5500 0.5350 0.5550 0.5550 0.5800 0.4650 0.3850 -
P/RPS 2.99 2.83 4.14 6.20 2.71 2.25 2.00 30.59%
  QoQ % 5.65% -31.64% -33.23% 128.78% 20.44% 12.50% -
  Horiz. % 149.50% 141.50% 207.00% 310.00% 135.50% 112.50% 100.00%
P/EPS 56.14 95.54 -185.00 -63.07 -223.08 -49.12 -68.75 -
  QoQ % -41.24% 151.64% -193.32% 71.73% -354.15% 28.55% -
  Horiz. % -81.66% -138.97% 269.09% 91.74% 324.48% 71.45% 100.00%
EY 1.78 1.05 -0.54 -1.59 -0.45 -2.04 -1.45 -
  QoQ % 69.52% 294.44% 66.04% -253.33% 77.94% -40.69% -
  Horiz. % -122.76% -72.41% 37.24% 109.66% 31.03% 140.69% 100.00%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.01 1.13 1.13 1.13 1.18 0.95 0.78 -94.45%
  QoQ % -99.12% 0.00% 0.00% -4.24% 24.21% 21.79% -
  Horiz. % 1.28% 144.87% 144.87% 144.87% 151.28% 121.79% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS