Highlights

[KRETAM] QoQ 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 -     -149.30%    YoY -     -43.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 232,571 145,929 80,529 41,582 118,074 111,813 99,817 75.30%
  QoQ % 59.37% 81.21% 93.66% -64.78% 5.60% 12.02% -
  Horiz. % 233.00% 146.20% 80.68% 41.66% 118.29% 112.02% 100.00%
PBT 17,304 15,395 1,664 -4,168 10,439 -6,553 -375 -
  QoQ % 12.40% 825.18% 139.92% -139.93% 259.30% -1,647.47% -
  Horiz. % -4,614.40% -4,105.33% -443.73% 1,111.47% -2,783.73% 1,747.47% 100.00%
Tax -7,900 -4,744 -375 18 -2,129 -1,540 -1,926 155.15%
  QoQ % -66.53% -1,165.07% -2,183.33% 100.85% -38.25% 20.04% -
  Horiz. % 410.18% 246.31% 19.47% -0.93% 110.54% 79.96% 100.00%
NP 9,404 10,651 1,289 -4,150 8,310 -8,093 -2,301 -
  QoQ % -11.71% 726.30% 131.06% -149.94% 202.68% -251.72% -
  Horiz. % -408.69% -462.89% -56.02% 180.36% -361.15% 351.72% 100.00%
NP to SH 9,497 10,662 1,358 -4,089 8,294 -8,081 -2,305 -
  QoQ % -10.93% 685.13% 133.21% -149.30% 202.64% -250.59% -
  Horiz. % -412.02% -462.56% -58.92% 177.40% -359.83% 350.59% 100.00%
Tax Rate 45.65 % 30.82 % 22.54 % - % 20.39 % - % - % -
  QoQ % 48.12% 36.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 223.88% 151.15% 110.54% 0.00% 100.00% - -
Total Cost 223,167 135,278 79,240 45,732 109,764 119,906 102,118 68.01%
  QoQ % 64.97% 70.72% 73.27% -58.34% -8.46% 17.42% -
  Horiz. % 218.54% 132.47% 77.60% 44.78% 107.49% 117.42% 100.00%
Net Worth 81,276,271 933,912 950,600 910,731 927,420 915,220 945,050 1,822.25%
  QoQ % 8,602.77% -1.76% 4.38% -1.80% 1.33% -3.16% -
  Horiz. % 8,600.21% 98.82% 100.59% 96.37% 98.13% 96.84% 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 % 216.66 % - % - % - % - % - % - % -
  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 81,276,271 933,912 950,600 910,731 927,420 915,220 945,050 1,822.25%
  QoQ % 8,602.77% -1.76% 4.38% -1.80% 1.33% -3.16% -
  Horiz. % 8,600.21% 98.82% 100.59% 96.37% 98.13% 96.84% 100.00%
NOSH 2,057,627 1,974,444 1,939,999 1,858,636 1,885,000 1,879,302 1,920,833 4.67%
  QoQ % 4.21% 1.78% 4.38% -1.40% 0.30% -2.16% -
  Horiz. % 107.12% 102.79% 101.00% 96.76% 98.13% 97.84% 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 4.04 % 7.30 % 1.60 % -9.98 % 7.04 % -7.24 % -2.31 % -
  QoQ % -44.66% 356.25% 116.03% -241.76% 197.24% -213.42% -
  Horiz. % -174.89% -316.02% -69.26% 432.03% -304.76% 313.42% 100.00%
ROE 0.01 % 1.14 % 0.14 % -0.45 % 0.89 % -0.88 % -0.24 % -
  QoQ % -99.12% 714.29% 131.11% -150.56% 201.14% -266.67% -
  Horiz. % -4.17% -475.00% -58.33% 187.50% -370.83% 366.67% 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 11.30 7.39 4.15 2.24 6.26 5.95 5.20 67.38%
  QoQ % 52.91% 78.07% 85.27% -64.22% 5.21% 14.42% -
  Horiz. % 217.31% 142.12% 79.81% 43.08% 120.38% 114.42% 100.00%
EPS 0.50 0.54 0.07 -0.22 0.44 -0.43 -0.12 -
  QoQ % -7.41% 671.43% 131.82% -150.00% 202.33% -258.33% -
  Horiz. % -416.67% -450.00% -58.33% 183.33% -366.67% 358.33% 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 - 2,327,627
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.99 6.27 3.46 1.79 5.07 4.80 4.29 75.24%
  QoQ % 59.33% 81.21% 93.30% -64.69% 5.62% 11.89% -
  Horiz. % 232.87% 146.15% 80.65% 41.72% 118.18% 111.89% 100.00%
EPS 0.41 0.46 0.06 -0.18 0.36 -0.35 -0.10 -
  QoQ % -10.87% 666.67% 133.33% -150.00% 202.86% -250.00% -
  Horiz. % -410.00% -460.00% -60.00% 180.00% -360.00% 350.00% 100.00%
DPS 0.88 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 34.9181 0.4012 0.4084 0.3913 0.3984 0.3932 0.4060 1,822.30%
  QoQ % 8,603.42% -1.76% 4.37% -1.78% 1.32% -3.15% -
  Horiz. % 8,600.52% 98.82% 100.59% 96.38% 98.13% 96.85% 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 4.82 6.83 13.97 24.14 7.34 7.31 7.89 -27.90%
  QoQ % -29.43% -51.11% -42.13% 228.88% 0.41% -7.35% -
  Horiz. % 61.09% 86.57% 177.06% 305.96% 93.03% 92.65% 100.00%
P/EPS 118.08 93.52 828.57 -245.45 104.55 -101.16 -341.67 -
  QoQ % 26.26% -88.71% 437.57% -334.77% 203.35% 70.39% -
  Horiz. % -34.56% -27.37% -242.51% 71.84% -30.60% 29.61% 100.00%
EY 0.85 1.07 0.12 -0.41 0.96 -0.99 -0.29 -
  QoQ % -20.56% 791.67% 129.27% -142.71% 196.97% -241.38% -
  Horiz. % -293.10% -368.97% -41.38% 141.38% -331.03% 341.38% 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 4.87 7.24 13.37 24.81 9.26 7.82 7.41 -24.31%
  QoQ % -32.73% -45.85% -46.11% 167.93% 18.41% 5.53% -
  Horiz. % 65.72% 97.71% 180.43% 334.82% 124.97% 105.53% 100.00%
P/EPS 119.16 99.07 792.86 -252.27 131.82 -108.14 -320.83 -
  QoQ % 20.28% -87.50% 414.29% -291.37% 221.90% 66.29% -
  Horiz. % -37.14% -30.88% -247.13% 78.63% -41.09% 33.71% 100.00%
EY 0.84 1.01 0.13 -0.40 0.76 -0.92 -0.31 -
  QoQ % -16.83% 676.92% 132.50% -152.63% 182.61% -196.77% -
  Horiz. % -270.97% -325.81% -41.94% 129.03% -245.16% 296.77% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers