Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     154.21%    YoY -     507.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 458,134 289,597 141,845 378,500 268,040 122,111 41,582 394.41%
  QoQ % 58.20% 104.16% -62.52% 41.21% 119.51% 193.66% -
  Horiz. % 1,101.76% 696.45% 341.12% 910.25% 644.61% 293.66% 100.00%
PBT 32,961 26,115 15,881 32,699 12,890 -2,504 -4,168 -
  QoQ % 26.21% 64.44% -51.43% 153.68% 614.78% 39.92% -
  Horiz. % -790.81% -626.56% -381.02% -784.52% -309.26% 60.08% 100.00%
Tax -11,926 -8,337 -3,092 -12,644 -5,101 -358 18 -
  QoQ % -43.05% -169.63% 75.55% -147.87% -1,324.86% -2,088.89% -
  Horiz. % -66,255.55% -46,316.66% -17,177.78% -70,244.45% -28,338.89% -1,988.89% 100.00%
NP 21,035 17,778 12,789 20,055 7,789 -2,862 -4,150 -
  QoQ % 18.32% 39.01% -36.23% 157.48% 372.15% 31.04% -
  Horiz. % -506.87% -428.39% -308.17% -483.25% -187.69% 68.96% 100.00%
NP to SH 20,898 17,668 12,752 20,159 7,930 -2,732 -4,089 -
  QoQ % 18.28% 38.55% -36.74% 154.21% 390.26% 33.19% -
  Horiz. % -511.08% -432.09% -311.86% -493.01% -193.93% 66.81% 100.00%
Tax Rate 36.18 % 31.92 % 19.47 % 38.67 % 39.57 % - % - % -
  QoQ % 13.35% 63.94% -49.65% -2.27% 0.00% 0.00% -
  Horiz. % 91.43% 80.67% 49.20% 97.73% 100.00% - -
Total Cost 437,099 271,819 129,056 358,445 260,251 124,973 45,732 349.76%
  QoQ % 60.81% 110.62% -64.00% 37.73% 108.25% 173.27% -
  Horiz. % 955.78% 594.37% 282.20% 783.79% 569.08% 273.27% 100.00%
Net Worth 940,361 938,033 933,378 81,276,271 893,069 892,453 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 9,000.78% 0.07% -2.01% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 98.06% 97.99% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 20,576 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 102.07 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 940,361 938,033 933,378 81,276,271 893,069 892,453 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 9,000.78% 0.07% -2.01% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 98.06% 97.99% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,888,095 1,821,333 1,858,636 16.17%
  QoQ % 0.00% 0.00% 13.12% 8.98% 3.67% -2.01% -
  Horiz. % 125.23% 125.23% 125.23% 110.71% 101.58% 97.99% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.59 % 6.14 % 9.02 % 5.30 % 2.91 % -2.34 % -9.98 % -
  QoQ % -25.24% -31.93% 70.19% 82.13% 224.36% 76.55% -
  Horiz. % -45.99% -61.52% -90.38% -53.11% -29.16% 23.45% 100.00%
ROE 2.22 % 1.88 % 1.37 % 0.02 % 0.89 % -0.31 % -0.45 % -
  QoQ % 18.09% 37.23% 6,750.00% -97.75% 387.10% 31.11% -
  Horiz. % -493.33% -417.78% -304.44% -4.44% -197.78% 68.89% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.68 12.44 6.09 18.39 14.20 6.70 2.24 325.22%
  QoQ % 58.20% 104.27% -66.88% 29.51% 111.94% 199.11% -
  Horiz. % 878.57% 555.36% 271.88% 820.98% 633.93% 299.11% 100.00%
EPS 0.90 0.76 0.55 1.04 0.42 -0.15 -0.22 -
  QoQ % 18.42% 38.18% -47.12% 147.62% 380.00% 31.82% -
  Horiz. % -409.09% -345.45% -250.00% -472.73% -190.91% 68.18% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4040 0.4030 0.4010 39.5000 0.4730 0.4900 0.4900 -12.06%
  QoQ % 0.25% 0.50% -98.98% 8,250.95% -3.47% 0.00% -
  Horiz. % 82.45% 82.24% 81.84% 8,061.22% 96.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.78 12.50 6.12 16.34 11.57 5.27 1.80 393.56%
  QoQ % 58.24% 104.25% -62.55% 41.23% 119.54% 192.78% -
  Horiz. % 1,098.89% 694.44% 340.00% 907.78% 642.78% 292.78% 100.00%
EPS 0.90 0.76 0.55 0.87 0.34 -0.12 -0.18 -
  QoQ % 18.42% 38.18% -36.78% 155.88% 383.33% 33.33% -
  Horiz. % -500.00% -422.22% -305.56% -483.33% -188.89% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4060 0.4050 0.4030 35.0921 0.3856 0.3853 0.3932 2.16%
  QoQ % 0.25% 0.50% -98.85% 9,000.65% 0.08% -2.01% -
  Horiz. % 103.26% 103.00% 102.49% 8,924.75% 98.07% 97.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.5650 0.5550 0.6250 0.5450 0.5050 0.5800 0.5400 -
P/RPS 2.87 4.46 10.26 2.96 3.56 8.65 24.14 -75.79%
  QoQ % -35.65% -56.53% 246.62% -16.85% -58.84% -64.17% -
  Horiz. % 11.89% 18.48% 42.50% 12.26% 14.75% 35.83% 100.00%
P/EPS 62.93 73.12 114.08 55.63 120.24 -386.67 -245.45 -
  QoQ % -13.94% -35.90% 105.07% -53.73% 131.10% -57.54% -
  Horiz. % -25.64% -29.79% -46.48% -22.66% -48.99% 157.54% 100.00%
EY 1.59 1.37 0.88 1.80 0.83 -0.26 -0.41 -
  QoQ % 16.06% 55.68% -51.11% 116.87% 419.23% 36.59% -
  Horiz. % -387.80% -334.15% -214.63% -439.02% -202.44% 63.41% 100.00%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.38 1.56 0.01 1.07 1.18 1.10 17.42%
  QoQ % 1.45% -11.54% 15,500.00% -99.07% -9.32% 7.27% -
  Horiz. % 127.27% 125.45% 141.82% 0.91% 97.27% 107.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 24/08/16 25/05/16 -
Price 0.5500 0.5350 0.5600 0.5500 0.5350 0.5550 0.5550 -
P/RPS 2.79 4.30 9.19 2.99 3.77 8.28 24.81 -76.67%
  QoQ % -35.12% -53.21% 207.36% -20.69% -54.47% -66.63% -
  Horiz. % 11.25% 17.33% 37.04% 12.05% 15.20% 33.37% 100.00%
P/EPS 61.26 70.48 102.22 56.14 127.38 -370.00 -252.27 -
  QoQ % -13.08% -31.05% 82.08% -55.93% 134.43% -46.67% -
  Horiz. % -24.28% -27.94% -40.52% -22.25% -50.49% 146.67% 100.00%
EY 1.63 1.42 0.98 1.78 0.79 -0.27 -0.40 -
  QoQ % 14.79% 44.90% -44.94% 125.32% 392.59% 32.50% -
  Horiz. % -407.50% -355.00% -245.00% -445.00% -197.50% 67.50% 100.00%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.36 1.33 1.40 0.01 1.13 1.13 1.13 13.13%
  QoQ % 2.26% -5.00% 13,900.00% -99.12% 0.00% 0.00% -
  Horiz. % 120.35% 117.70% 123.89% 0.88% 100.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers