Highlights

[KRETAM] QoQ Quarter Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     133.21%    YoY -     158.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 141,845 232,571 145,929 80,529 41,582 118,074 111,813 17.17%
  QoQ % -39.01% 59.37% 81.21% 93.66% -64.78% 5.60% -
  Horiz. % 126.86% 208.00% 130.51% 72.02% 37.19% 105.60% 100.00%
PBT 15,881 17,304 15,395 1,664 -4,168 10,439 -6,553 -
  QoQ % -8.22% 12.40% 825.18% 139.92% -139.93% 259.30% -
  Horiz. % -242.35% -264.06% -234.93% -25.39% 63.60% -159.30% 100.00%
Tax -3,092 -7,900 -4,744 -375 18 -2,129 -1,540 59.08%
  QoQ % 60.86% -66.53% -1,165.07% -2,183.33% 100.85% -38.25% -
  Horiz. % 200.78% 512.99% 308.05% 24.35% -1.17% 138.25% 100.00%
NP 12,789 9,404 10,651 1,289 -4,150 8,310 -8,093 -
  QoQ % 36.00% -11.71% 726.30% 131.06% -149.94% 202.68% -
  Horiz. % -158.03% -116.20% -131.61% -15.93% 51.28% -102.68% 100.00%
NP to SH 12,752 9,497 10,662 1,358 -4,089 8,294 -8,081 -
  QoQ % 34.27% -10.93% 685.13% 133.21% -149.30% 202.64% -
  Horiz. % -157.80% -117.52% -131.94% -16.80% 50.60% -102.64% 100.00%
Tax Rate 19.47 % 45.65 % 30.82 % 22.54 % - % 20.39 % - % -
  QoQ % -57.35% 48.12% 36.73% 0.00% 0.00% 0.00% -
  Horiz. % 95.49% 223.88% 151.15% 110.54% 0.00% 100.00% -
Total Cost 129,056 223,167 135,278 79,240 45,732 109,764 119,906 5.02%
  QoQ % -42.17% 64.97% 70.72% 73.27% -58.34% -8.46% -
  Horiz. % 107.63% 186.12% 112.82% 66.09% 38.14% 91.54% 100.00%
Net Worth 933,378 81,276,271 933,912 950,600 910,731 927,420 915,220 1.32%
  QoQ % -98.85% 8,602.77% -1.76% 4.38% -1.80% 1.33% -
  Horiz. % 101.98% 8,880.52% 102.04% 103.87% 99.51% 101.33% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,576 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 216.66 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 933,378 81,276,271 933,912 950,600 910,731 927,420 915,220 1.32%
  QoQ % -98.85% 8,602.77% -1.76% 4.38% -1.80% 1.33% -
  Horiz. % 101.98% 8,880.52% 102.04% 103.87% 99.51% 101.33% 100.00%
NOSH 2,327,627 2,057,627 1,974,444 1,939,999 1,858,636 1,885,000 1,879,302 15.32%
  QoQ % 13.12% 4.21% 1.78% 4.38% -1.40% 0.30% -
  Horiz. % 123.86% 109.49% 105.06% 103.23% 98.90% 100.30% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.02 % 4.04 % 7.30 % 1.60 % -9.98 % 7.04 % -7.24 % -
  QoQ % 123.27% -44.66% 356.25% 116.03% -241.76% 197.24% -
  Horiz. % -124.59% -55.80% -100.83% -22.10% 137.85% -97.24% 100.00%
ROE 1.37 % 0.01 % 1.14 % 0.14 % -0.45 % 0.89 % -0.88 % -
  QoQ % 13,600.00% -99.12% 714.29% 131.11% -150.56% 201.14% -
  Horiz. % -155.68% -1.14% -129.55% -15.91% 51.14% -101.14% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.09 11.30 7.39 4.15 2.24 6.26 5.95 1.56%
  QoQ % -46.11% 52.91% 78.07% 85.27% -64.22% 5.21% -
  Horiz. % 102.35% 189.92% 124.20% 69.75% 37.65% 105.21% 100.00%
EPS 0.55 0.50 0.54 0.07 -0.22 0.44 -0.43 -
  QoQ % 10.00% -7.41% 671.43% 131.82% -150.00% 202.33% -
  Horiz. % -127.91% -116.28% -125.58% -16.28% 51.16% -102.33% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4010 39.5000 0.4730 0.4900 0.4900 0.4920 0.4870 -12.14%
  QoQ % -98.98% 8,250.95% -3.47% 0.00% -0.41% 1.03% -
  Horiz. % 82.34% 8,110.88% 97.13% 100.62% 100.62% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.12 10.04 6.30 3.48 1.80 5.10 4.83 17.08%
  QoQ % -39.04% 59.37% 81.03% 93.33% -64.71% 5.59% -
  Horiz. % 126.71% 207.87% 130.43% 72.05% 37.27% 105.59% 100.00%
EPS 0.55 0.41 0.46 0.06 -0.18 0.36 -0.35 -
  QoQ % 34.15% -10.87% 666.67% 133.33% -150.00% 202.86% -
  Horiz. % -157.14% -117.14% -131.43% -17.14% 51.43% -102.86% 100.00%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4030 35.0921 0.4032 0.4104 0.3932 0.4004 0.3952 1.31%
  QoQ % -98.85% 8,603.40% -1.75% 4.37% -1.80% 1.32% -
  Horiz. % 101.97% 8,879.58% 102.02% 103.85% 99.49% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6250 0.5450 0.5050 0.5800 0.5400 0.4600 0.4350 -
P/RPS 10.26 4.82 6.83 13.97 24.14 7.34 7.31 25.33%
  QoQ % 112.86% -29.43% -51.11% -42.13% 228.88% 0.41% -
  Horiz. % 140.36% 65.94% 93.43% 191.11% 330.23% 100.41% 100.00%
P/EPS 114.08 118.08 93.52 828.57 -245.45 104.55 -101.16 -
  QoQ % -3.39% 26.26% -88.71% 437.57% -334.77% 203.35% -
  Horiz. % -112.77% -116.73% -92.45% -819.07% 242.64% -103.35% 100.00%
EY 0.88 0.85 1.07 0.12 -0.41 0.96 -0.99 -
  QoQ % 3.53% -20.56% 791.67% 129.27% -142.71% 196.97% -
  Horiz. % -88.89% -85.86% -108.08% -12.12% 41.41% -96.97% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.56 0.01 1.07 1.18 1.10 0.93 0.89 45.33%
  QoQ % 15,500.00% -99.07% -9.32% 7.27% 18.28% 4.49% -
  Horiz. % 175.28% 1.12% 120.22% 132.58% 123.60% 104.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 23/02/17 29/11/16 24/08/16 25/05/16 26/02/16 23/11/15 -
Price 0.5600 0.5500 0.5350 0.5550 0.5550 0.5800 0.4650 -
P/RPS 9.19 4.87 7.24 13.37 24.81 9.26 7.82 11.35%
  QoQ % 88.71% -32.73% -45.85% -46.11% 167.93% 18.41% -
  Horiz. % 117.52% 62.28% 92.58% 170.97% 317.26% 118.41% 100.00%
P/EPS 102.22 119.16 99.07 792.86 -252.27 131.82 -108.14 -
  QoQ % -14.22% 20.28% -87.50% 414.29% -291.37% 221.90% -
  Horiz. % -94.53% -110.19% -91.61% -733.18% 233.28% -121.90% 100.00%
EY 0.98 0.84 1.01 0.13 -0.40 0.76 -0.92 -
  QoQ % 16.67% -16.83% 676.92% 132.50% -152.63% 182.61% -
  Horiz. % -106.52% -91.30% -109.78% -14.13% 43.48% -82.61% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.40 0.01 1.13 1.13 1.13 1.18 0.95 29.47%
  QoQ % 13,900.00% -99.12% 0.00% 0.00% -4.24% 24.21% -
  Horiz. % 147.37% 1.05% 118.95% 118.95% 118.95% 124.21% 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.
 


 

94  59  340  1818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.165+0.02 
 XINGHE 0.250.00 
 MPAY 0.115+0.005 
 LAYHONG 0.51+0.005 
 MTAG 0.555+0.015 
 NETX 0.025+0.005 
 MLAB 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers