Highlights

[KRETAM] QoQ Cumulative 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 -     38.55%    YoY -     746.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 160,888 637,567 458,134 289,597 141,845 378,500 268,040 -28.87%
  QoQ % -74.77% 39.17% 58.20% 104.16% -62.52% 41.21% -
  Horiz. % 60.02% 237.86% 170.92% 108.04% 52.92% 141.21% 100.00%
PBT 4,446 35,176 32,961 26,115 15,881 32,699 12,890 -50.85%
  QoQ % -87.36% 6.72% 26.21% 64.44% -51.43% 153.68% -
  Horiz. % 34.49% 272.89% 255.71% 202.60% 123.20% 253.68% 100.00%
Tax -2,805 -14,327 -11,926 -8,337 -3,092 -12,644 -5,101 -32.90%
  QoQ % 80.42% -20.13% -43.05% -169.63% 75.55% -147.87% -
  Horiz. % 54.99% 280.87% 233.80% 163.44% 60.62% 247.87% 100.00%
NP 1,641 20,849 21,035 17,778 12,789 20,055 7,789 -64.63%
  QoQ % -92.13% -0.88% 18.32% 39.01% -36.23% 157.48% -
  Horiz. % 21.07% 267.67% 270.06% 228.24% 164.19% 257.48% 100.00%
NP to SH 1,520 17,240 20,898 17,668 12,752 20,159 7,930 -66.79%
  QoQ % -91.18% -17.50% 18.28% 38.55% -36.74% 154.21% -
  Horiz. % 19.17% 217.40% 263.53% 222.80% 160.81% 254.21% 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 159,247 616,718 437,099 271,819 129,056 358,445 260,251 -27.95%
  QoQ % -74.18% 41.09% 60.81% 110.62% -64.00% 37.73% -
  Horiz. % 61.19% 236.97% 167.95% 104.44% 49.59% 137.73% 100.00%
Net Worth 721,564 91,708,512 940,361 938,033 933,378 81,276,271 893,069 -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 81,276,271 893,069 -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 0.21 % 0.02 % 2.22 % 1.88 % 1.37 % 0.02 % 0.89 % -61.85%
  QoQ % 950.00% -99.10% 18.09% 37.23% 6,750.00% -97.75% -
  Horiz. % 23.60% 2.25% 249.44% 211.24% 153.93% 2.25% 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 6.91 27.39 19.68 12.44 6.09 18.39 14.20 -38.16%
  QoQ % -74.77% 39.18% 58.20% 104.27% -66.88% 29.51% -
  Horiz. % 48.66% 192.89% 138.59% 87.61% 42.89% 129.51% 100.00%
EPS 0.07 0.74 0.90 0.76 0.55 1.04 0.42 -69.75%
  QoQ % -90.54% -17.78% 18.42% 38.18% -47.12% 147.62% -
  Horiz. % 16.67% 176.19% 214.29% 180.95% 130.95% 247.62% 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 6.91 27.39 19.68 12.44 6.09 16.26 11.52 -28.90%
  QoQ % -74.77% 39.18% 58.20% 104.27% -62.55% 41.15% -
  Horiz. % 59.98% 237.76% 170.83% 107.99% 52.86% 141.15% 100.00%
EPS 0.07 0.74 0.90 0.76 0.55 0.87 0.34 -65.17%
  QoQ % -90.54% -17.78% 18.42% 38.18% -36.78% 155.88% -
  Horiz. % 20.59% 217.65% 264.71% 223.53% 161.76% 255.88% 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 12.30 1.97 2.87 4.46 10.26 2.96 3.56 128.72%
  QoQ % 524.37% -31.36% -35.65% -56.53% 246.62% -16.85% -
  Horiz. % 345.51% 55.34% 80.62% 125.28% 288.20% 83.15% 100.00%
P/EPS 1,301.63 72.91 62.93 73.12 114.08 55.63 120.24 390.07%
  QoQ % 1,685.26% 15.86% -13.94% -35.90% 105.07% -53.73% -
  Horiz. % 1,082.53% 60.64% 52.34% 60.81% 94.88% 46.27% 100.00%
EY 0.08 1.37 1.59 1.37 0.88 1.80 0.83 -79.01%
  QoQ % -94.16% -13.84% 16.06% 55.68% -51.11% 116.87% -
  Horiz. % 9.64% 165.06% 191.57% 165.06% 106.02% 216.87% 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 12.08 3.08 2.79 4.30 9.19 2.99 3.77 117.50%
  QoQ % 292.21% 10.39% -35.12% -53.21% 207.36% -20.69% -
  Horiz. % 320.42% 81.70% 74.01% 114.06% 243.77% 79.31% 100.00%
P/EPS 1,278.66 114.09 61.26 70.48 102.22 56.14 127.38 365.99%
  QoQ % 1,020.75% 86.24% -13.08% -31.05% 82.08% -55.93% -
  Horiz. % 1,003.82% 89.57% 48.09% 55.33% 80.25% 44.07% 100.00%
EY 0.08 0.88 1.63 1.42 0.98 1.78 0.79 -78.30%
  QoQ % -90.91% -46.01% 14.79% 44.90% -44.94% 125.32% -
  Horiz. % 10.13% 111.39% 206.33% 179.75% 124.05% 225.32% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers