Highlights

[KRETAM] QoQ 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 -     -10.93%    YoY -     14.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 168,537 147,753 141,845 232,571 145,929 80,529 41,582 153.99%
  QoQ % 14.07% 4.17% -39.01% 59.37% 81.21% 93.66% -
  Horiz. % 405.31% 355.33% 341.12% 559.31% 350.94% 193.66% 100.00%
PBT 6,846 10,048 15,881 17,304 15,395 1,664 -4,168 -
  QoQ % -31.87% -36.73% -8.22% 12.40% 825.18% 139.92% -
  Horiz. % -164.25% -241.07% -381.02% -415.16% -369.36% -39.92% 100.00%
Tax -3,589 -5,200 -3,092 -7,900 -4,744 -375 18 -
  QoQ % 30.98% -68.18% 60.86% -66.53% -1,165.07% -2,183.33% -
  Horiz. % -19,938.89% -28,888.89% -17,177.78% -43,888.89% -26,355.55% -2,083.33% 100.00%
NP 3,257 4,848 12,789 9,404 10,651 1,289 -4,150 -
  QoQ % -32.82% -62.09% 36.00% -11.71% 726.30% 131.06% -
  Horiz. % -78.48% -116.82% -308.17% -226.60% -256.65% -31.06% 100.00%
NP to SH 3,230 4,775 12,752 9,497 10,662 1,358 -4,089 -
  QoQ % -32.36% -62.55% 34.27% -10.93% 685.13% 133.21% -
  Horiz. % -78.99% -116.78% -311.86% -232.26% -260.75% -33.21% 100.00%
Tax Rate 52.42 % 51.75 % 19.47 % 45.65 % 30.82 % 22.54 % - % -
  QoQ % 1.29% 165.79% -57.35% 48.12% 36.73% 0.00% -
  Horiz. % 232.56% 229.59% 86.38% 202.53% 136.73% 100.00% -
Total Cost 165,280 142,905 129,056 223,167 135,278 79,240 45,732 135.32%
  QoQ % 15.66% 10.73% -42.17% 64.97% 70.72% 73.27% -
  Horiz. % 361.41% 312.48% 282.20% 487.99% 295.81% 173.27% 100.00%
Net Worth 940,361 938,033 933,378 81,276,271 933,912 950,600 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,602.77% -1.76% 4.38% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 102.55% 104.38% 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 % - % - % - % 216.66 % - % - % - % -
  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 81,276,271 933,912 950,600 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,602.77% -1.76% 4.38% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 102.55% 104.38% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,974,444 1,939,999 1,858,636 16.17%
  QoQ % 0.00% 0.00% 13.12% 4.21% 1.78% 4.38% -
  Horiz. % 125.23% 125.23% 125.23% 110.71% 106.23% 104.38% 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 1.93 % 3.28 % 9.02 % 4.04 % 7.30 % 1.60 % -9.98 % -
  QoQ % -41.16% -63.64% 123.27% -44.66% 356.25% 116.03% -
  Horiz. % -19.34% -32.87% -90.38% -40.48% -73.15% -16.03% 100.00%
ROE 0.34 % 0.51 % 1.37 % 0.01 % 1.14 % 0.14 % -0.45 % -
  QoQ % -33.33% -62.77% 13,600.00% -99.12% 714.29% 131.11% -
  Horiz. % -75.56% -113.33% -304.44% -2.22% -253.33% -31.11% 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 7.24 6.35 6.09 11.30 7.39 4.15 2.24 118.45%
  QoQ % 14.02% 4.27% -46.11% 52.91% 78.07% 85.27% -
  Horiz. % 323.21% 283.48% 271.88% 504.46% 329.91% 185.27% 100.00%
EPS 0.14 0.21 0.55 0.50 0.54 0.07 -0.22 -
  QoQ % -33.33% -61.82% 10.00% -7.41% 671.43% 131.82% -
  Horiz. % -63.64% -95.45% -250.00% -227.27% -245.45% -31.82% 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 7.28 6.38 6.12 10.04 6.30 3.48 1.80 153.63%
  QoQ % 14.11% 4.25% -39.04% 59.37% 81.03% 93.33% -
  Horiz. % 404.44% 354.44% 340.00% 557.78% 350.00% 193.33% 100.00%
EPS 0.14 0.21 0.55 0.41 0.46 0.06 -0.18 -
  QoQ % -33.33% -61.82% 34.15% -10.87% 666.67% 133.33% -
  Horiz. % -77.78% -116.67% -305.56% -227.78% -255.56% -33.33% 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 0.4032 0.4104 0.3932 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,603.40% -1.75% 4.37% -
  Horiz. % 103.26% 103.00% 102.49% 8,924.75% 102.54% 104.37% 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 7.80 8.74 10.26 4.82 6.83 13.97 24.14 -52.88%
  QoQ % -10.76% -14.81% 112.86% -29.43% -51.11% -42.13% -
  Horiz. % 32.31% 36.21% 42.50% 19.97% 28.29% 57.87% 100.00%
P/EPS 407.15 270.54 114.08 118.08 93.52 828.57 -245.45 -
  QoQ % 50.50% 137.15% -3.39% 26.26% -88.71% 437.57% -
  Horiz. % -165.88% -110.22% -46.48% -48.11% -38.10% -337.57% 100.00%
EY 0.25 0.37 0.88 0.85 1.07 0.12 -0.41 -
  QoQ % -32.43% -57.95% 3.53% -20.56% 791.67% 129.27% -
  Horiz. % -60.98% -90.24% -214.63% -207.32% -260.98% -29.27% 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 7.60 8.43 9.19 4.87 7.24 13.37 24.81 -54.53%
  QoQ % -9.85% -8.27% 88.71% -32.73% -45.85% -46.11% -
  Horiz. % 30.63% 33.98% 37.04% 19.63% 29.18% 53.89% 100.00%
P/EPS 396.35 260.79 102.22 119.16 99.07 792.86 -252.27 -
  QoQ % 51.98% 155.13% -14.22% 20.28% -87.50% 414.29% -
  Horiz. % -157.11% -103.38% -40.52% -47.24% -39.27% -314.29% 100.00%
EY 0.25 0.38 0.98 0.84 1.01 0.13 -0.40 -
  QoQ % -34.21% -61.22% 16.67% -16.83% 676.92% 132.50% -
  Horiz. % -62.50% -95.00% -245.00% -210.00% -252.50% -32.50% 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.
 


 

248  342  539  1182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.43+0.03 
 SAPNRG 0.28+0.02 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

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