Highlights

[KRETAM] QoQ Cumulative 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 -     -36.74%    YoY -     411.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 637,567 458,134 289,597 141,845 378,500 268,040 122,111 200.06%
  QoQ % 39.17% 58.20% 104.16% -62.52% 41.21% 119.51% -
  Horiz. % 522.12% 375.18% 237.16% 116.16% 309.96% 219.51% 100.00%
PBT 35,176 32,961 26,115 15,881 32,699 12,890 -2,504 -
  QoQ % 6.72% 26.21% 64.44% -51.43% 153.68% 614.78% -
  Horiz. % -1,404.79% -1,316.33% -1,042.93% -634.23% -1,305.87% -514.78% 100.00%
Tax -14,327 -11,926 -8,337 -3,092 -12,644 -5,101 -358 1,062.15%
  QoQ % -20.13% -43.05% -169.63% 75.55% -147.87% -1,324.86% -
  Horiz. % 4,001.96% 3,331.29% 2,328.77% 863.69% 3,531.84% 1,424.86% 100.00%
NP 20,849 21,035 17,778 12,789 20,055 7,789 -2,862 -
  QoQ % -0.88% 18.32% 39.01% -36.23% 157.48% 372.15% -
  Horiz. % -728.48% -734.98% -621.17% -446.86% -700.73% -272.15% 100.00%
NP to SH 17,240 20,898 17,668 12,752 20,159 7,930 -2,732 -
  QoQ % -17.50% 18.28% 38.55% -36.74% 154.21% 390.26% -
  Horiz. % -631.04% -764.93% -646.71% -466.76% -737.88% -290.26% 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 616,718 437,099 271,819 129,056 358,445 260,251 124,973 189.01%
  QoQ % 41.09% 60.81% 110.62% -64.00% 37.73% 108.25% -
  Horiz. % 493.48% 349.75% 217.50% 103.27% 286.82% 208.25% 100.00%
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 893,069 892,453 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 81,276,271 893,069 892,453 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 % 2.22 % 1.88 % 1.37 % 0.02 % 0.89 % -0.31 % -
  QoQ % -99.10% 18.09% 37.23% 6,750.00% -97.75% 387.10% -
  Horiz. % -6.45% -716.13% -606.45% -441.94% -6.45% -287.10% 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 19.68 12.44 6.09 18.39 14.20 6.70 155.01%
  QoQ % 39.18% 58.20% 104.27% -66.88% 29.51% 111.94% -
  Horiz. % 408.81% 293.73% 185.67% 90.90% 274.48% 211.94% 100.00%
EPS 0.74 0.90 0.76 0.55 1.04 0.42 -0.15 -
  QoQ % -17.78% 18.42% 38.18% -47.12% 147.62% 380.00% -
  Horiz. % -493.33% -600.00% -506.67% -366.67% -693.33% -280.00% 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 - 2,316,086
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.53 19.78 12.50 6.12 16.34 11.57 5.27 200.16%
  QoQ % 39.18% 58.24% 104.25% -62.55% 41.23% 119.54% -
  Horiz. % 522.39% 375.33% 237.19% 116.13% 310.06% 219.54% 100.00%
EPS 0.74 0.90 0.76 0.55 0.87 0.34 -0.12 -
  QoQ % -17.78% 18.42% 38.18% -36.78% 155.88% 383.33% -
  Horiz. % -616.67% -750.00% -633.33% -458.33% -725.00% -283.33% 100.00%
DPS 1.00 0.00 0.00 0.00 0.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.36% 0.00% 0.00% 0.00% 100.00% - -
NAPS 39.5963 0.4060 0.4050 0.4030 35.0921 0.3856 0.3853 2,075.57%
  QoQ % 9,652.78% 0.25% 0.50% -98.85% 9,000.65% 0.08% -
  Horiz. % 10,276.75% 105.37% 105.11% 104.59% 9,107.73% 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 2.87 4.46 10.26 2.96 3.56 8.65 -62.61%
  QoQ % -31.36% -35.65% -56.53% 246.62% -16.85% -58.84% -
  Horiz. % 22.77% 33.18% 51.56% 118.61% 34.22% 41.16% 100.00%
P/EPS 72.91 62.93 73.12 114.08 55.63 120.24 -386.67 -
  QoQ % 15.86% -13.94% -35.90% 105.07% -53.73% 131.10% -
  Horiz. % -18.86% -16.27% -18.91% -29.50% -14.39% -31.10% 100.00%
EY 1.37 1.59 1.37 0.88 1.80 0.83 -0.26 -
  QoQ % -13.84% 16.06% 55.68% -51.11% 116.87% 419.23% -
  Horiz. % -526.92% -611.54% -526.92% -338.46% -692.31% -319.23% 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 2.79 4.30 9.19 2.99 3.77 8.28 -48.18%
  QoQ % 10.39% -35.12% -53.21% 207.36% -20.69% -54.47% -
  Horiz. % 37.20% 33.70% 51.93% 110.99% 36.11% 45.53% 100.00%
P/EPS 114.09 61.26 70.48 102.22 56.14 127.38 -370.00 -
  QoQ % 86.24% -13.08% -31.05% 82.08% -55.93% 134.43% -
  Horiz. % -30.84% -16.56% -19.05% -27.63% -15.17% -34.43% 100.00%
EY 0.88 1.63 1.42 0.98 1.78 0.79 -0.27 -
  QoQ % -46.01% 14.79% 44.90% -44.94% 125.32% 392.59% -
  Horiz. % -325.93% -603.70% -525.93% -362.96% -659.26% -292.59% 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.
 


 

213  161  544  1378 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers