Highlights

[KRETAM] QoQ 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 -     34.27%    YoY -     411.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 179,433 168,537 147,753 141,845 232,571 145,929 80,529 70.35%
  QoQ % 6.47% 14.07% 4.17% -39.01% 59.37% 81.21% -
  Horiz. % 222.82% 209.29% 183.48% 176.14% 288.80% 181.21% 100.00%
PBT 2,215 6,846 10,048 15,881 17,304 15,395 1,664 20.94%
  QoQ % -67.65% -31.87% -36.73% -8.22% 12.40% 825.18% -
  Horiz. % 133.11% 411.42% 603.85% 954.39% 1,039.90% 925.18% 100.00%
Tax -2,401 -3,589 -5,200 -3,092 -7,900 -4,744 -375 243.64%
  QoQ % 33.10% 30.98% -68.18% 60.86% -66.53% -1,165.07% -
  Horiz. % 640.27% 957.07% 1,386.67% 824.53% 2,106.67% 1,265.07% 100.00%
NP -186 3,257 4,848 12,789 9,404 10,651 1,289 -
  QoQ % -105.71% -32.82% -62.09% 36.00% -11.71% 726.30% -
  Horiz. % -14.43% 252.68% 376.11% 992.16% 729.56% 826.30% 100.00%
NP to SH -3,357 3,230 4,775 12,752 9,497 10,662 1,358 -
  QoQ % -203.93% -32.36% -62.55% 34.27% -10.93% 685.13% -
  Horiz. % -247.20% 237.85% 351.62% 939.03% 699.34% 785.13% 100.00%
Tax Rate 108.40 % 52.42 % 51.75 % 19.47 % 45.65 % 30.82 % 22.54 % 184.10%
  QoQ % 106.79% 1.29% 165.79% -57.35% 48.12% 36.73% -
  Horiz. % 480.92% 232.56% 229.59% 86.38% 202.53% 136.73% 100.00%
Total Cost 179,619 165,280 142,905 129,056 223,167 135,278 79,240 72.30%
  QoQ % 8.68% 15.66% 10.73% -42.17% 64.97% 70.72% -
  Horiz. % 226.68% 208.58% 180.34% 162.87% 281.63% 170.72% 100.00%
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 933,912 950,600 1,986.06%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -1.76% -
  Horiz. % 9,647.43% 98.92% 98.68% 98.19% 8,550.00% 98.24% 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 % - % - % - % - % 216.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 81,276,271 933,912 950,600 1,986.06%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -1.76% -
  Horiz. % 9,647.43% 98.92% 98.68% 98.19% 8,550.00% 98.24% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,974,444 1,939,999 12.87%
  QoQ % 0.00% 0.00% 0.00% 13.12% 4.21% 1.78% -
  Horiz. % 119.98% 119.98% 119.98% 119.98% 106.06% 101.78% 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 -0.10 % 1.93 % 3.28 % 9.02 % 4.04 % 7.30 % 1.60 % -
  QoQ % -105.18% -41.16% -63.64% 123.27% -44.66% 356.25% -
  Horiz. % -6.25% 120.62% 205.00% 563.75% 252.50% 456.25% 100.00%
ROE 0.00 % 0.34 % 0.51 % 1.37 % 0.01 % 1.14 % 0.14 % -
  QoQ % 0.00% -33.33% -62.77% 13,600.00% -99.12% 714.29% -
  Horiz. % 0.00% 242.86% 364.29% 978.57% 7.14% 814.29% 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 7.71 7.24 6.35 6.09 11.30 7.39 4.15 50.96%
  QoQ % 6.49% 14.02% 4.27% -46.11% 52.91% 78.07% -
  Horiz. % 185.78% 174.46% 153.01% 146.75% 272.29% 178.07% 100.00%
EPS -0.16 0.14 0.21 0.55 0.50 0.54 0.07 -
  QoQ % -214.29% -33.33% -61.82% 10.00% -7.41% 671.43% -
  Horiz. % -228.57% 200.00% 300.00% 785.71% 714.29% 771.43% 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 7.75 7.28 6.38 6.12 10.04 6.30 3.48 70.29%
  QoQ % 6.46% 14.11% 4.25% -39.04% 59.37% 81.03% -
  Horiz. % 222.70% 209.20% 183.33% 175.86% 288.51% 181.03% 100.00%
EPS -0.14 0.14 0.21 0.55 0.41 0.46 0.06 -
  QoQ % -200.00% -33.33% -61.82% 34.15% -10.87% 666.67% -
  Horiz. % -233.33% 233.33% 350.00% 916.67% 683.33% 766.67% 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 0.4032 0.4104 1,986.17%
  QoQ % 9,652.78% 0.25% 0.50% -98.85% 8,603.40% -1.75% -
  Horiz. % 9,648.22% 98.93% 98.68% 98.20% 8,550.71% 98.25% 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 7.00 7.80 8.74 10.26 4.82 6.83 13.97 -36.83%
  QoQ % -10.26% -10.76% -14.81% 112.86% -29.43% -51.11% -
  Horiz. % 50.11% 55.83% 62.56% 73.44% 34.50% 48.89% 100.00%
P/EPS -374.42 407.15 270.54 114.08 118.08 93.52 828.57 -
  QoQ % -191.96% 50.50% 137.15% -3.39% 26.26% -88.71% -
  Horiz. % -45.19% 49.14% 32.65% 13.77% 14.25% 11.29% 100.00%
EY -0.27 0.25 0.37 0.88 0.85 1.07 0.12 -
  QoQ % -208.00% -32.43% -57.95% 3.53% -20.56% 791.67% -
  Horiz. % -225.00% 208.33% 308.33% 733.33% 708.33% 891.67% 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 10.96 7.60 8.43 9.19 4.87 7.24 13.37 -12.38%
  QoQ % 44.21% -9.85% -8.27% 88.71% -32.73% -45.85% -
  Horiz. % 81.97% 56.84% 63.05% 68.74% 36.42% 54.15% 100.00%
P/EPS -585.89 396.35 260.79 102.22 119.16 99.07 792.86 -
  QoQ % -247.82% 51.98% 155.13% -14.22% 20.28% -87.50% -
  Horiz. % -73.90% 49.99% 32.89% 12.89% 15.03% 12.50% 100.00%
EY -0.17 0.25 0.38 0.98 0.84 1.01 0.13 -
  QoQ % -168.00% -34.21% -61.22% 16.67% -16.83% 676.92% -
  Horiz. % -130.77% 192.31% 292.31% 753.85% 646.15% 776.92% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers