Highlights

[KRETAM] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     153.03%    YoY -     411.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 637,567 610,845 579,194 567,380 378,500 357,386 244,222 89.26%
  QoQ % 4.37% 5.46% 2.08% 49.90% 5.91% 46.34% -
  Horiz. % 261.06% 250.12% 237.16% 232.32% 154.98% 146.34% 100.00%
PBT 35,176 43,948 52,230 63,524 32,699 17,186 -5,008 -
  QoQ % -19.96% -15.86% -17.78% 94.27% 90.26% 443.18% -
  Horiz. % -702.40% -877.56% -1,042.93% -1,268.45% -652.94% -343.18% 100.00%
Tax -14,327 -15,901 -16,674 -12,368 -12,644 -6,801 -716 633.03%
  QoQ % 9.90% 4.63% -34.82% 2.18% -85.90% -849.91% -
  Horiz. % 2,000.98% 2,220.86% 2,328.77% 1,727.37% 1,765.92% 949.91% 100.00%
NP 20,849 28,046 35,556 51,156 20,055 10,385 -5,724 -
  QoQ % -25.66% -21.12% -30.49% 155.08% 93.11% 281.43% -
  Horiz. % -364.24% -489.98% -621.17% -893.71% -350.37% -181.43% 100.00%
NP to SH 17,240 27,864 35,336 51,008 20,159 10,573 -5,464 -
  QoQ % -38.13% -21.15% -30.72% 153.03% 90.66% 293.51% -
  Horiz. % -315.52% -509.96% -646.71% -933.53% -368.94% -193.51% 100.00%
Tax Rate 40.73 % 36.18 % 31.92 % 19.47 % 38.67 % 39.57 % - % -
  QoQ % 12.58% 13.35% 63.94% -49.65% -2.27% 0.00% -
  Horiz. % 102.93% 91.43% 80.67% 49.20% 97.73% 100.00% -
Total Cost 616,718 582,798 543,638 516,224 358,445 347,001 249,946 82.30%
  QoQ % 5.82% 7.20% 5.31% 44.02% 3.30% 38.83% -
  Horiz. % 246.74% 233.17% 217.50% 206.53% 143.41% 138.83% 100.00%
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 893,068 892,453 2,075.46%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 9,000.78% 0.07% -
  Horiz. % 10,276.00% 105.37% 105.11% 104.59% 9,107.06% 100.07% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 23,276 - - - 20,576 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 132.27% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 893,068 892,453 2,075.46%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 9,000.78% 0.07% -
  Horiz. % 10,276.00% 105.37% 105.11% 104.59% 9,107.06% 100.07% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,888,095 1,821,333 17.71%
  QoQ % 0.00% 0.00% 0.00% 13.12% 8.98% 3.67% -
  Horiz. % 127.80% 127.80% 127.80% 127.80% 112.97% 103.67% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.27 % 4.59 % 6.14 % 9.02 % 5.30 % 2.91 % -2.34 % -
  QoQ % -28.76% -25.24% -31.93% 70.19% 82.13% 224.36% -
  Horiz. % -139.74% -196.15% -262.39% -385.47% -226.50% -124.36% 100.00%
ROE 0.02 % 2.96 % 3.77 % 5.46 % 0.02 % 1.18 % -0.61 % -
  QoQ % -99.32% -21.49% -30.95% 27,200.00% -98.31% 293.44% -
  Horiz. % -3.28% -485.25% -618.03% -895.08% -3.28% -193.44% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 26.24 24.88 24.38 18.39 18.93 13.41 60.77%
  QoQ % 4.38% 5.47% 2.05% 32.57% -2.85% 41.16% -
  Horiz. % 204.25% 195.67% 185.53% 181.80% 137.14% 141.16% 100.00%
EPS 0.74 1.20 1.52 2.20 1.04 0.56 -0.30 -
  QoQ % -38.33% -21.05% -30.91% 111.54% 85.71% 286.67% -
  Horiz. % -246.67% -400.00% -506.67% -733.33% -346.67% -186.67% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 39.5000 0.4730 0.4900 1,748.12%
  QoQ % 9,652.48% 0.25% 0.50% -98.98% 8,250.95% -3.47% -
  Horiz. % 8,040.82% 82.45% 82.24% 81.84% 8,061.22% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 26.24 24.88 24.38 16.26 15.35 10.49 89.29%
  QoQ % 4.38% 5.47% 2.05% 49.94% 5.93% 46.33% -
  Horiz. % 261.11% 250.14% 237.18% 232.41% 155.00% 146.33% 100.00%
EPS 0.74 1.20 1.52 2.20 0.87 0.45 -0.23 -
  QoQ % -38.33% -21.05% -30.91% 152.87% 93.33% 295.65% -
  Horiz. % -321.74% -521.74% -660.87% -956.52% -378.26% -195.65% 100.00%
DPS 1.00 0.00 0.00 0.00 0.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 34.9181 0.3837 0.3834 2,075.53%
  QoQ % 9,652.48% 0.25% 0.50% -98.85% 9,000.36% 0.08% -
  Horiz. % 10,276.47% 105.37% 105.11% 104.59% 9,107.49% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.5400 0.5650 0.5550 0.6250 0.5450 0.5050 0.5800 -
P/RPS 1.97 2.15 2.23 2.56 2.96 2.67 4.33 -40.76%
  QoQ % -8.37% -3.59% -12.89% -13.51% 10.86% -38.34% -
  Horiz. % 45.50% 49.65% 51.50% 59.12% 68.36% 61.66% 100.00%
P/EPS 72.91 47.20 36.56 28.52 55.63 90.18 -193.33 -
  QoQ % 54.47% 29.10% 28.19% -48.73% -38.31% 146.65% -
  Horiz. % -37.71% -24.41% -18.91% -14.75% -28.77% -46.65% 100.00%
EY 1.37 2.12 2.74 3.51 1.80 1.11 -0.52 -
  QoQ % -35.38% -22.63% -21.94% 95.00% 62.16% 313.46% -
  Horiz. % -263.46% -407.69% -526.92% -675.00% -346.15% -213.46% 100.00%
DY 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.01 1.40 1.38 1.56 0.01 1.07 1.18 -95.81%
  QoQ % -99.29% 1.45% -11.54% 15,500.00% -99.07% -9.32% -
  Horiz. % 0.85% 118.64% 116.95% 132.20% 0.85% 90.68% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 24/08/16 -
Price 0.8450 0.5500 0.5350 0.5600 0.5500 0.5350 0.5550 -
P/RPS 3.08 2.10 2.15 2.30 2.99 2.83 4.14 -17.85%
  QoQ % 46.67% -2.33% -6.52% -23.08% 5.65% -31.64% -
  Horiz. % 74.40% 50.72% 51.93% 55.56% 72.22% 68.36% 100.00%
P/EPS 114.09 45.94 35.24 25.55 56.14 95.54 -185.00 -
  QoQ % 148.35% 30.36% 37.93% -54.49% -41.24% 151.64% -
  Horiz. % -61.67% -24.83% -19.05% -13.81% -30.35% -51.64% 100.00%
EY 0.88 2.18 2.84 3.91 1.78 1.05 -0.54 -
  QoQ % -59.63% -23.24% -27.37% 119.66% 69.52% 294.44% -
  Horiz. % -162.96% -403.70% -525.93% -724.07% -329.63% -194.44% 100.00%
DY 1.18 0.00 0.00 0.00 1.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.02 1.36 1.33 1.40 0.01 1.13 1.13 -93.16%
  QoQ % -98.53% 2.26% -5.00% 13,900.00% -99.12% 0.00% -
  Horiz. % 1.77% 120.35% 117.70% 123.89% 0.88% 100.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers