Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     18.28%    YoY -     163.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 308,252 160,888 637,567 458,134 289,597 141,845 378,500 -12.82%
  QoQ % 91.59% -74.77% 39.17% 58.20% 104.16% -62.52% -
  Horiz. % 81.44% 42.51% 168.45% 121.04% 76.51% 37.48% 100.00%
PBT 126 4,446 35,176 32,961 26,115 15,881 32,699 -97.57%
  QoQ % -97.17% -87.36% 6.72% 26.21% 64.44% -51.43% -
  Horiz. % 0.39% 13.60% 107.58% 100.80% 79.86% 48.57% 100.00%
Tax -2,201 -2,805 -14,327 -11,926 -8,337 -3,092 -12,644 -68.92%
  QoQ % 21.53% 80.42% -20.13% -43.05% -169.63% 75.55% -
  Horiz. % 17.41% 22.18% 113.31% 94.32% 65.94% 24.45% 100.00%
NP -2,075 1,641 20,849 21,035 17,778 12,789 20,055 -
  QoQ % -226.45% -92.13% -0.88% 18.32% 39.01% -36.23% -
  Horiz. % -10.35% 8.18% 103.96% 104.89% 88.65% 63.77% 100.00%
NP to SH -2,302 1,520 17,240 20,898 17,668 12,752 20,159 -
  QoQ % -251.45% -91.18% -17.50% 18.28% 38.55% -36.74% -
  Horiz. % -11.42% 7.54% 85.52% 103.67% 87.64% 63.26% 100.00%
Tax Rate 1,746.83 % 63.09 % 40.73 % 36.18 % 31.92 % 19.47 % 38.67 % 1,177.27%
  QoQ % 2,668.79% 54.90% 12.58% 13.35% 63.94% -49.65% -
  Horiz. % 4,517.27% 163.15% 105.33% 93.56% 82.54% 50.35% 100.00%
Total Cost 310,327 159,247 616,718 437,099 271,819 129,056 358,445 -9.19%
  QoQ % 94.87% -74.18% 41.09% 60.81% 110.62% -64.00% -
  Horiz. % 86.58% 44.43% 172.05% 121.94% 75.83% 36.00% 100.00%
Net Worth 695,960 721,564 91,708,512 940,361 938,033 933,378 81,276,271 -95.85%
  QoQ % -3.55% -99.21% 9,652.47% 0.25% 0.50% -98.85% -
  Horiz. % 0.86% 0.89% 112.84% 1.16% 1.15% 1.15% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 23,276 - - - 20,576 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 132.27% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 695,960 721,564 91,708,512 940,361 938,033 933,378 81,276,271 -95.85%
  QoQ % -3.55% -99.21% 9,652.47% 0.25% 0.50% -98.85% -
  Horiz. % 0.86% 0.89% 112.84% 1.16% 1.15% 1.15% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 8.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.12% -
  Horiz. % 113.12% 113.12% 113.12% 113.12% 113.12% 113.12% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.67 % 1.02 % 3.27 % 4.59 % 6.14 % 9.02 % 5.30 % -
  QoQ % -165.69% -68.81% -28.76% -25.24% -31.93% 70.19% -
  Horiz. % -12.64% 19.25% 61.70% 86.60% 115.85% 170.19% 100.00%
ROE -0.33 % 0.21 % 0.02 % 2.22 % 1.88 % 1.37 % 0.02 % -
  QoQ % -257.14% 950.00% -99.10% 18.09% 37.23% 6,750.00% -
  Horiz. % -1,650.00% 1,050.00% 100.00% 11,100.00% 9,400.00% 6,850.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.24 6.91 27.39 19.68 12.44 6.09 18.39 -19.72%
  QoQ % 91.61% -74.77% 39.18% 58.20% 104.27% -66.88% -
  Horiz. % 72.00% 37.57% 148.94% 107.01% 67.65% 33.12% 100.00%
EPS -0.10 0.07 0.74 0.90 0.76 0.55 1.04 -
  QoQ % -242.86% -90.54% -17.78% 18.42% 38.18% -47.12% -
  Horiz. % -9.62% 6.73% 71.15% 86.54% 73.08% 52.88% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2990 0.3100 39.4000 0.4040 0.4030 0.4010 39.5000 -96.18%
  QoQ % -3.55% -99.21% 9,652.48% 0.25% 0.50% -98.98% -
  Horiz. % 0.76% 0.78% 99.75% 1.02% 1.02% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.31 6.95 27.53 19.78 12.50 6.12 16.34 -12.81%
  QoQ % 91.51% -74.75% 39.18% 58.24% 104.25% -62.55% -
  Horiz. % 81.46% 42.53% 168.48% 121.05% 76.50% 37.45% 100.00%
EPS -0.10 0.07 0.74 0.90 0.76 0.55 0.87 -
  QoQ % -242.86% -90.54% -17.78% 18.42% 38.18% -36.78% -
  Horiz. % -11.49% 8.05% 85.06% 103.45% 87.36% 63.22% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.36% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3005 0.3115 39.5963 0.4060 0.4050 0.4030 35.0921 -95.85%
  QoQ % -3.53% -99.21% 9,652.78% 0.25% 0.50% -98.85% -
  Horiz. % 0.86% 0.89% 112.84% 1.16% 1.15% 1.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.4250 0.8500 0.5400 0.5650 0.5550 0.6250 0.5450 -
P/RPS 3.21 12.30 1.97 2.87 4.46 10.26 2.96 5.57%
  QoQ % -73.90% 524.37% -31.36% -35.65% -56.53% 246.62% -
  Horiz. % 108.45% 415.54% 66.55% 96.96% 150.68% 346.62% 100.00%
P/EPS -429.73 1,301.63 72.91 62.93 73.12 114.08 55.63 -
  QoQ % -133.01% 1,685.26% 15.86% -13.94% -35.90% 105.07% -
  Horiz. % -772.48% 2,339.80% 131.06% 113.12% 131.44% 205.07% 100.00%
EY -0.23 0.08 1.37 1.59 1.37 0.88 1.80 -
  QoQ % -387.50% -94.16% -13.84% 16.06% 55.68% -51.11% -
  Horiz. % -12.78% 4.44% 76.11% 88.33% 76.11% 48.89% 100.00%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.42 2.74 0.01 1.40 1.38 1.56 0.01 2,646.63%
  QoQ % -48.18% 27,300.00% -99.29% 1.45% -11.54% 15,500.00% -
  Horiz. % 14,200.00% 27,400.00% 100.00% 14,000.00% 13,800.00% 15,600.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 -
Price 0.4250 0.8350 0.8450 0.5500 0.5350 0.5600 0.5500 -
P/RPS 3.21 12.08 3.08 2.79 4.30 9.19 2.99 4.86%
  QoQ % -73.43% 292.21% 10.39% -35.12% -53.21% 207.36% -
  Horiz. % 107.36% 404.01% 103.01% 93.31% 143.81% 307.36% 100.00%
P/EPS -429.73 1,278.66 114.09 61.26 70.48 102.22 56.14 -
  QoQ % -133.61% 1,020.75% 86.24% -13.08% -31.05% 82.08% -
  Horiz. % -765.46% 2,277.63% 203.22% 109.12% 125.54% 182.08% 100.00%
EY -0.23 0.08 0.88 1.63 1.42 0.98 1.78 -
  QoQ % -387.50% -90.91% -46.01% 14.79% 44.90% -44.94% -
  Horiz. % -12.92% 4.49% 49.44% 91.57% 79.78% 55.06% 100.00%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.42 2.69 0.02 1.36 1.33 1.40 0.01 2,646.63%
  QoQ % -47.21% 13,350.00% -98.53% 2.26% -5.00% 13,900.00% -
  Horiz. % 14,200.00% 26,900.00% 200.00% 13,600.00% 13,300.00% 14,000.00% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers