Highlights

[KRETAM] QoQ TTM 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 -     60.44%    YoY -     -55.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 600,874 500,611 386,895 352,779 372,067 408,160 438,711 23.31%
  QoQ % 20.03% 29.39% 9.67% -5.18% -8.84% -6.96% -
  Horiz. % 136.96% 114.11% 88.19% 80.41% 84.81% 93.04% 100.00%
PBT 50,244 30,195 23,062 1,114 -925 1,082 -8,728 -
  QoQ % 66.40% 30.93% 1,970.20% 220.43% -185.49% 112.40% -
  Horiz. % -575.66% -345.96% -264.23% -12.76% 10.60% -12.40% 100.00%
Tax -16,111 -13,001 -6,852 -3,648 -5,199 -6,005 -2,691 229.36%
  QoQ % -23.92% -89.74% -87.83% 29.83% 13.42% -123.15% -
  Horiz. % 598.70% 483.13% 254.63% 135.56% 193.20% 223.15% 100.00%
NP 34,133 17,194 16,210 -2,534 -6,124 -4,923 -11,419 -
  QoQ % 98.52% 6.07% 739.70% 58.62% -24.40% 56.89% -
  Horiz. % -298.91% -150.57% -141.96% 22.19% 53.63% 43.11% 100.00%
NP to SH 34,269 17,428 16,345 -2,398 -6,061 -4,827 -11,198 -
  QoQ % 96.63% 6.63% 781.61% 60.44% -25.56% 56.89% -
  Horiz. % -306.03% -155.63% -145.96% 21.41% 54.13% 43.11% 100.00%
Tax Rate 32.07 % 43.06 % 29.71 % 327.47 % - % 554.99 % - % -
  QoQ % -25.52% 44.93% -90.93% 0.00% 0.00% 0.00% -
  Horiz. % 5.78% 7.76% 5.35% 59.00% 0.00% 100.00% -
Total Cost 566,741 483,417 370,685 355,313 378,191 413,083 450,130 16.58%
  QoQ % 17.24% 30.41% 4.33% -6.05% -8.45% -8.23% -
  Horiz. % 125.91% 107.39% 82.35% 78.94% 84.02% 91.77% 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 20,576 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 60.04 % 118.06 % - % - % - % - % - % -
  QoQ % -49.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.86% 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 5.68 % 3.43 % 4.19 % -0.72 % -1.65 % -1.21 % -2.60 % -
  QoQ % 65.60% -18.14% 681.94% 56.36% -36.36% 53.46% -
  Horiz. % -218.46% -131.92% -161.15% 27.69% 63.46% 46.54% 100.00%
ROE 3.67 % 0.02 % 1.75 % -0.25 % -0.67 % -0.52 % -1.22 % -
  QoQ % 18,250.00% -98.86% 800.00% 62.69% -28.85% 57.38% -
  Horiz. % -300.82% -1.64% -143.44% 20.49% 54.92% 42.62% 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 25.81 24.33 19.60 18.18 20.02 21.65 23.34 6.93%
  QoQ % 6.08% 24.13% 7.81% -9.19% -7.53% -7.24% -
  Horiz. % 110.58% 104.24% 83.98% 77.89% 85.78% 92.76% 100.00%
EPS 1.47 0.85 0.83 -0.12 -0.33 -0.26 -0.60 -
  QoQ % 72.94% 2.41% 791.67% 63.64% -26.92% 56.67% -
  Horiz. % -245.00% -141.67% -138.33% 20.00% 55.00% 43.33% 100.00%
DPS 0.88 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -12.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 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 25.94 21.61 16.70 15.23 16.06 17.62 18.94 23.30%
  QoQ % 20.04% 29.40% 9.65% -5.17% -8.85% -6.97% -
  Horiz. % 136.96% 114.10% 88.17% 80.41% 84.79% 93.03% 100.00%
EPS 1.48 0.75 0.71 -0.10 -0.26 -0.21 -0.48 -
  QoQ % 97.33% 5.63% 810.00% 61.54% -23.81% 56.25% -
  Horiz. % -308.33% -156.25% -147.92% 20.83% 54.17% 43.75% 100.00%
DPS 0.89 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. % 100.00% 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 2.42 2.24 2.58 3.19 2.70 2.12 1.86 19.16%
  QoQ % 8.04% -13.18% -19.12% 18.15% 27.36% 13.98% -
  Horiz. % 130.11% 120.43% 138.71% 171.51% 145.16% 113.98% 100.00%
P/EPS 42.45 64.35 61.00 -469.22 -165.59 -179.64 -73.00 -
  QoQ % -34.03% 5.49% 113.00% -183.36% 7.82% -146.08% -
  Horiz. % -58.15% -88.15% -83.56% 642.77% 226.84% 246.08% 100.00%
EY 2.36 1.55 1.64 -0.21 -0.60 -0.56 -1.37 -
  QoQ % 52.26% -5.49% 880.95% 65.00% -7.14% 59.12% -
  Horiz. % -172.26% -113.14% -119.71% 15.33% 43.80% 40.88% 100.00%
DY 1.41 1.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -22.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.05% 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 2.17 2.26 2.73 3.05 2.77 2.68 1.99 5.94%
  QoQ % -3.98% -17.22% -10.49% 10.11% 3.36% 34.67% -
  Horiz. % 109.05% 113.57% 137.19% 153.27% 139.20% 134.67% 100.00%
P/EPS 38.04 64.94 64.63 -449.00 -170.19 -226.50 -78.04 -
  QoQ % -41.42% 0.48% 114.39% -163.82% 24.86% -190.24% -
  Horiz. % -48.74% -83.21% -82.82% 575.35% 218.08% 290.24% 100.00%
EY 2.63 1.54 1.55 -0.22 -0.59 -0.44 -1.28 -
  QoQ % 70.78% -0.65% 804.55% 62.71% -34.09% 65.62% -
  Horiz. % -205.47% -120.31% -121.09% 17.19% 46.09% 34.38% 100.00%
DY 1.58 1.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -13.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.81% 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.
 


 

252  243  547  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.170.00 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.14+0.005 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers