Highlights

[KRETAM] QoQ Cumulative 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 -     17.31%    YoY -     -43.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 378,500 268,040 122,111 41,582 407,378 289,304 177,492 65.30%
  QoQ % 41.21% 119.51% 193.66% -89.79% 40.81% 63.00% -
  Horiz. % 213.25% 151.02% 68.80% 23.43% 229.52% 163.00% 100.00%
PBT 32,699 12,890 -2,504 -4,168 1,400 -9,089 -2,535 -
  QoQ % 153.68% 614.78% 39.92% -397.71% 115.40% -258.54% -
  Horiz. % -1,289.90% -508.48% 98.78% 164.42% -55.23% 358.54% 100.00%
Tax -12,644 -5,101 -358 18 3,632 -4,253 -2,713 177.71%
  QoQ % -147.87% -1,324.86% -2,088.89% -99.50% 185.40% -56.76% -
  Horiz. % 466.05% 188.02% 13.20% -0.66% -133.87% 156.76% 100.00%
NP 20,055 7,789 -2,862 -4,150 5,032 -13,342 -5,248 -
  QoQ % 157.48% 372.15% 31.04% -182.47% 137.72% -154.23% -
  Horiz. % -382.15% -148.42% 54.54% 79.08% -95.88% 254.23% 100.00%
NP to SH 20,159 7,930 -2,732 -4,089 -4,945 -13,239 -5,157 -
  QoQ % 154.21% 390.26% 33.19% 17.31% 62.65% -156.72% -
  Horiz. % -390.91% -153.77% 52.98% 79.29% 95.89% 256.72% 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 358,445 260,251 124,973 45,732 402,346 302,646 182,740 56.38%
  QoQ % 37.73% 108.25% 173.27% -88.63% 32.94% 65.62% -
  Horiz. % 196.15% 142.42% 68.39% 25.03% 220.17% 165.62% 100.00%
Net Worth 81,276,271 893,069 892,453 910,731 935,746 908,083 906,158 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 81,276,271 893,069 892,453 910,731 935,746 908,083 906,158 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 % 0.89 % -0.31 % -0.45 % -0.53 % -1.46 % -0.57 % -
  QoQ % -97.75% 387.10% 31.11% 15.09% 63.70% -156.14% -
  Horiz. % -3.51% -156.14% 54.39% 78.95% 92.98% 256.14% 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 14.20 6.70 2.24 21.42 15.52 9.64 53.52%
  QoQ % 29.51% 111.94% 199.11% -89.54% 38.02% 61.00% -
  Horiz. % 190.77% 147.30% 69.50% 23.24% 222.20% 161.00% 100.00%
EPS 1.04 0.42 -0.15 -0.22 -0.26 -0.71 -0.28 -
  QoQ % 147.62% 380.00% 31.82% 15.38% 63.38% -153.57% -
  Horiz. % -371.43% -150.00% 53.57% 78.57% 92.86% 253.57% 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 - 2,316,086
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.34 11.57 5.27 1.80 17.59 12.49 7.66 65.33%
  QoQ % 41.23% 119.54% 192.78% -89.77% 40.83% 63.05% -
  Horiz. % 213.32% 151.04% 68.80% 23.50% 229.63% 163.05% 100.00%
EPS 0.87 0.34 -0.12 -0.18 -0.21 -0.57 -0.22 -
  QoQ % 155.88% 383.33% 33.33% 14.29% 63.16% -159.09% -
  Horiz. % -395.45% -154.55% 54.55% 81.82% 95.45% 259.09% 100.00%
DPS 0.89 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 35.0921 0.3856 0.3853 0.3932 0.4040 0.3921 0.3912 1,876.77%
  QoQ % 9,000.65% 0.08% -2.01% -2.67% 3.03% 0.23% -
  Horiz. % 8,970.37% 98.57% 98.49% 100.51% 103.27% 100.23% 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 3.56 8.65 24.14 2.15 2.80 4.25 -21.34%
  QoQ % -16.85% -58.84% -64.17% 1,022.79% -23.21% -34.12% -
  Horiz. % 69.65% 83.76% 203.53% 568.00% 50.59% 65.88% 100.00%
P/EPS 55.63 120.24 -386.67 -245.45 -176.92 -61.27 -146.43 -
  QoQ % -53.73% 131.10% -57.54% -38.74% -188.75% 58.16% -
  Horiz. % -37.99% -82.11% 264.06% 167.62% 120.82% 41.84% 100.00%
EY 1.80 0.83 -0.26 -0.41 -0.57 -1.63 -0.68 -
  QoQ % 116.87% 419.23% 36.59% 28.07% 65.03% -139.71% -
  Horiz. % -264.71% -122.06% 38.24% 60.29% 83.82% 239.71% 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 3.77 8.28 24.81 2.71 3.00 4.00 -17.56%
  QoQ % -20.69% -54.47% -66.63% 815.50% -9.67% -25.00% -
  Horiz. % 74.75% 94.25% 207.00% 620.25% 67.75% 75.00% 100.00%
P/EPS 56.14 127.38 -370.00 -252.27 -223.08 -65.49 -137.50 -
  QoQ % -55.93% 134.43% -46.67% -13.08% -240.63% 52.37% -
  Horiz. % -40.83% -92.64% 269.09% 183.47% 162.24% 47.63% 100.00%
EY 1.78 0.79 -0.27 -0.40 -0.45 -1.53 -0.73 -
  QoQ % 125.32% 392.59% 32.50% 11.11% 70.59% -109.59% -
  Horiz. % -243.84% -108.22% 36.99% 54.79% 61.64% 209.59% 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.
 


 

259  245  552  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.170.00 
 HSI-H8F 0.31+0.005 
 AAX 0.175+0.01 
 TANCO 0.075+0.005 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
7. Peter Lynch Style: Mastering the Cyclicals! (Comments by Calvin Tan Research) Peter Lynch beats Warren Buffet on Cyclicals THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers