Highlights

[KRETAM] QoQ TTM Result on 2017-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     18.69%    YoY -     1,796.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 656,611 637,568 568,083 545,475 600,874 500,611 386,895 42.33%
  QoQ % 2.99% 12.23% 4.14% -9.22% 20.03% 29.39% -
  Horiz. % 169.71% 164.79% 146.83% 140.99% 155.31% 129.39% 100.00%
PBT 23,555 35,176 51,890 60,439 50,244 30,195 23,062 1.42%
  QoQ % -33.04% -32.21% -14.14% 20.29% 66.40% 30.93% -
  Horiz. % 102.14% 152.53% 225.00% 262.07% 217.86% 130.93% 100.00%
Tax -13,995 -14,327 -18,438 -19,593 -16,111 -13,001 -6,852 61.05%
  QoQ % 2.32% 22.30% 5.89% -21.61% -23.92% -89.74% -
  Horiz. % 204.25% 209.09% 269.09% 285.95% 235.13% 189.74% 100.00%
NP 9,560 20,849 33,452 40,846 34,133 17,194 16,210 -29.70%
  QoQ % -54.15% -37.67% -18.10% 19.67% 98.52% 6.07% -
  Horiz. % 58.98% 128.62% 206.37% 251.98% 210.57% 106.07% 100.00%
NP to SH 6,168 17,541 33,243 40,675 34,269 17,428 16,345 -47.81%
  QoQ % -64.84% -47.23% -18.27% 18.69% 96.63% 6.63% -
  Horiz. % 37.74% 107.32% 203.38% 248.85% 209.66% 106.63% 100.00%
Tax Rate 59.41 % 40.73 % 35.53 % 32.42 % 32.07 % 43.06 % 29.71 % 58.79%
  QoQ % 45.86% 14.64% 9.59% 1.09% -25.52% 44.93% -
  Horiz. % 199.97% 137.09% 119.59% 109.12% 107.94% 144.93% 100.00%
Total Cost 647,051 616,719 534,631 504,629 566,741 483,417 370,685 45.02%
  QoQ % 4.92% 15.35% 5.95% -10.96% 17.24% 30.41% -
  Horiz. % 174.56% 166.37% 144.23% 136.13% 152.89% 130.41% 100.00%
Net Worth 721,564 91,708,512 940,361 938,033 933,378 81,276,271 933,912 -15.81%
  QoQ % -99.21% 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -
  Horiz. % 77.26% 9,819.82% 100.69% 100.44% 99.94% 8,702.77% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,276 23,276 20,576 20,576 20,576 20,576 0 -
  QoQ % 0.00% 13.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.12% 113.12% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 377.37 % 132.70 % 61.90 % 50.59 % 60.04 % 118.06 % - % -
  QoQ % 184.38% 114.38% 22.36% -15.74% -49.14% 0.00% -
  Horiz. % 319.64% 112.40% 52.43% 42.85% 50.86% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 721,564 91,708,512 940,361 938,033 933,378 81,276,271 933,912 -15.81%
  QoQ % -99.21% 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -
  Horiz. % 77.26% 9,819.82% 100.69% 100.44% 99.94% 8,702.77% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,974,444 11.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.12% 4.21% -
  Horiz. % 117.89% 117.89% 117.89% 117.89% 117.89% 104.21% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.46 % 3.27 % 5.89 % 7.49 % 5.68 % 3.43 % 4.19 % -50.51%
  QoQ % -55.35% -44.48% -21.36% 31.87% 65.60% -18.14% -
  Horiz. % 34.84% 78.04% 140.57% 178.76% 135.56% 81.86% 100.00%
ROE 0.85 % 0.02 % 3.54 % 4.34 % 3.67 % 0.02 % 1.75 % -38.24%
  QoQ % 4,150.00% -99.44% -18.43% 18.26% 18,250.00% -98.86% -
  Horiz. % 48.57% 1.14% 202.29% 248.00% 209.71% 1.14% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.21 27.39 24.41 23.43 25.81 24.33 19.60 27.51%
  QoQ % 2.99% 12.21% 4.18% -9.22% 6.08% 24.13% -
  Horiz. % 143.93% 139.74% 124.54% 119.54% 131.68% 124.13% 100.00%
EPS 0.26 0.75 1.43 1.75 1.47 0.85 0.83 -53.91%
  QoQ % -65.33% -47.55% -18.29% 19.05% 72.94% 2.41% -
  Horiz. % 31.33% 90.36% 172.29% 210.84% 177.11% 102.41% 100.00%
DPS 1.00 1.00 0.88 0.88 0.88 1.00 0.00 -
  QoQ % 0.00% 13.64% 0.00% 0.00% -12.00% 0.00% -
  Horiz. % 100.00% 100.00% 88.00% 88.00% 88.00% 100.00% -
NAPS 0.3100 39.4000 0.4040 0.4030 0.4010 39.5000 0.4730 -24.57%
  QoQ % -99.21% 9,652.48% 0.25% 0.50% -98.98% 8,250.95% -
  Horiz. % 65.54% 8,329.81% 85.41% 85.20% 84.78% 8,350.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.21 27.39 24.41 23.43 25.81 21.51 16.62 42.34%
  QoQ % 2.99% 12.21% 4.18% -9.22% 19.99% 29.42% -
  Horiz. % 169.74% 164.80% 146.87% 140.97% 155.29% 129.42% 100.00%
EPS 0.26 0.75 1.43 1.75 1.47 0.75 0.70 -48.36%
  QoQ % -65.33% -47.55% -18.29% 19.05% 96.00% 7.14% -
  Horiz. % 37.14% 107.14% 204.29% 250.00% 210.00% 107.14% 100.00%
DPS 1.00 1.00 0.88 0.88 0.88 0.88 0.00 -
  QoQ % 0.00% 13.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 113.64% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.3100 39.4000 0.4040 0.4030 0.4010 34.9181 0.4012 -15.81%
  QoQ % -99.21% 9,652.48% 0.25% 0.50% -98.85% 8,603.42% -
  Horiz. % 77.27% 9,820.54% 100.70% 100.45% 99.95% 8,703.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8500 0.5400 0.5650 0.5550 0.6250 0.5450 0.5050 -
P/RPS 3.01 1.97 2.31 2.37 2.42 2.24 2.58 10.83%
  QoQ % 52.79% -14.72% -2.53% -2.07% 8.04% -13.18% -
  Horiz. % 116.67% 76.36% 89.53% 91.86% 93.80% 86.82% 100.00%
P/EPS 320.77 71.66 39.56 31.76 42.45 64.35 61.00 202.70%
  QoQ % 347.63% 81.14% 24.56% -25.18% -34.03% 5.49% -
  Horiz. % 525.85% 117.48% 64.85% 52.07% 69.59% 105.49% 100.00%
EY 0.31 1.40 2.53 3.15 2.36 1.55 1.64 -67.10%
  QoQ % -77.86% -44.66% -19.68% 33.47% 52.26% -5.49% -
  Horiz. % 18.90% 85.37% 154.27% 192.07% 143.90% 94.51% 100.00%
DY 1.18 1.85 1.56 1.59 1.41 1.83 0.00 -
  QoQ % -36.22% 18.59% -1.89% 12.77% -22.95% 0.00% -
  Horiz. % 64.48% 101.09% 85.25% 86.89% 77.05% 100.00% -
P/NAPS 2.74 0.01 1.40 1.38 1.56 0.01 1.07 87.28%
  QoQ % 27,300.00% -99.29% 1.45% -11.54% 15,500.00% -99.07% -
  Horiz. % 256.07% 0.93% 130.84% 128.97% 145.79% 0.93% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 -
Price 0.8350 0.8450 0.5500 0.5350 0.5600 0.5500 0.5350 -
P/RPS 2.96 3.08 2.25 2.28 2.17 2.26 2.73 5.55%
  QoQ % -3.90% 36.89% -1.32% 5.07% -3.98% -17.22% -
  Horiz. % 108.42% 112.82% 82.42% 83.52% 79.49% 82.78% 100.00%
P/EPS 315.11 112.13 38.51 30.62 38.04 64.94 64.63 187.81%
  QoQ % 181.02% 191.17% 25.77% -19.51% -41.42% 0.48% -
  Horiz. % 487.56% 173.50% 59.59% 47.38% 58.86% 100.48% 100.00%
EY 0.32 0.89 2.60 3.27 2.63 1.54 1.55 -65.10%
  QoQ % -64.04% -65.77% -20.49% 24.33% 70.78% -0.65% -
  Horiz. % 20.65% 57.42% 167.74% 210.97% 169.68% 99.35% 100.00%
DY 1.20 1.18 1.61 1.65 1.58 1.82 0.00 -
  QoQ % 1.69% -26.71% -2.42% 4.43% -13.19% 0.00% -
  Horiz. % 65.93% 64.84% 88.46% 90.66% 86.81% 100.00% -
P/NAPS 2.69 0.02 1.36 1.33 1.40 0.01 1.13 78.38%
  QoQ % 13,350.00% -98.53% 2.26% -5.00% 13,900.00% -99.12% -
  Horiz. % 238.05% 1.77% 120.35% 117.70% 123.89% 0.88% 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.
 


 

217  128  427  1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.08-0.005 
 HSI-C7K 0.26+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers