Highlights

[KRETAM] QoQ TTM Result on 2018-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -139.38%    YoY -     -105.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 454,076 510,473 615,159 656,221 656,611 637,568 568,083 -13.88%
  QoQ % -11.05% -17.02% -6.26% -0.06% 2.99% 12.23% -
  Horiz. % 79.93% 89.86% 108.29% 115.51% 115.58% 112.23% 100.00%
PBT -32,455 -27,922 -4,766 9,187 23,555 35,176 51,890 -
  QoQ % -16.23% -485.86% -151.88% -61.00% -33.04% -32.21% -
  Horiz. % -62.55% -53.81% -9.18% 17.70% 45.39% 67.79% 100.00%
Tax 2,264 -1,187 -5,164 -8,191 -13,995 -14,327 -18,438 -
  QoQ % 290.73% 77.01% 36.96% 41.47% 2.32% 22.30% -
  Horiz. % -12.28% 6.44% 28.01% 44.42% 75.90% 77.70% 100.00%
NP -30,191 -29,109 -9,930 996 9,560 20,849 33,452 -
  QoQ % -3.72% -193.14% -1,096.99% -89.58% -54.15% -37.67% -
  Horiz. % -90.25% -87.02% -29.68% 2.98% 28.58% 62.33% 100.00%
NP to SH -30,294 -29,311 -13,289 -2,429 6,168 17,541 33,243 -
  QoQ % -3.35% -120.57% -447.10% -139.38% -64.84% -47.23% -
  Horiz. % -91.13% -88.17% -39.98% -7.31% 18.55% 52.77% 100.00%
Tax Rate - % - % - % 89.16 % 59.41 % 40.73 % 35.53 % -
  QoQ % 0.00% 0.00% 0.00% 50.08% 45.86% 14.64% -
  Horiz. % 0.00% 0.00% 0.00% 250.94% 167.21% 114.64% 100.00%
Total Cost 484,267 539,582 625,089 655,225 647,051 616,719 534,631 -6.39%
  QoQ % -10.25% -13.68% -4.60% 1.26% 4.92% 15.35% -
  Horiz. % 90.58% 100.93% 116.92% 122.56% 121.03% 115.35% 100.00%
Net Worth 607,510 66,802,900 688,977 695,960 721,564 91,708,512 940,361 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.47% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 23,276 23,276 23,276 23,276 20,576 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.12% -
  Horiz. % 0.00% 0.00% 113.12% 113.12% 113.12% 113.12% 100.00%
Div Payout % - % - % - % - % 377.37 % 132.70 % 61.90 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 184.38% 114.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 609.64% 214.38% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 607,510 66,802,900 688,977 695,960 721,564 91,708,512 940,361 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.47% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -6.65 % -5.70 % -1.61 % 0.15 % 1.46 % 3.27 % 5.89 % -
  QoQ % -16.67% -254.04% -1,173.33% -89.73% -55.35% -44.48% -
  Horiz. % -112.90% -96.77% -27.33% 2.55% 24.79% 55.52% 100.00%
ROE -4.99 % -0.04 % -1.93 % -0.35 % 0.85 % 0.02 % 3.54 % -
  QoQ % -12,375.00% 97.93% -451.43% -141.18% 4,150.00% -99.44% -
  Horiz. % -140.96% -1.13% -54.52% -9.89% 24.01% 0.56% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.51 21.93 26.43 28.19 28.21 27.39 24.41 -13.89%
  QoQ % -11.04% -17.03% -6.24% -0.07% 2.99% 12.21% -
  Horiz. % 79.93% 89.84% 108.28% 115.49% 115.57% 112.21% 100.00%
EPS -1.30 -1.26 -0.57 -0.10 0.26 0.75 1.43 -
  QoQ % -3.17% -121.05% -470.00% -138.46% -65.33% -47.55% -
  Horiz. % -90.91% -88.11% -39.86% -6.99% 18.18% 52.45% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.64% -
  Horiz. % 0.00% 0.00% 113.64% 113.64% 113.64% 113.64% 100.00%
NAPS 0.2610 28.7000 0.2960 0.2990 0.3100 39.4000 0.4040 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.48% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.61 22.04 26.56 28.33 28.35 27.53 24.53 -13.88%
  QoQ % -11.03% -17.02% -6.25% -0.07% 2.98% 12.23% -
  Horiz. % 79.94% 89.85% 108.28% 115.49% 115.57% 112.23% 100.00%
EPS -1.31 -1.27 -0.57 -0.10 0.27 0.76 1.44 -
  QoQ % -3.15% -122.81% -470.00% -137.04% -64.47% -47.22% -
  Horiz. % -90.97% -88.19% -39.58% -6.94% 18.75% 52.78% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.36% -
  Horiz. % 0.00% 0.00% 112.36% 112.36% 112.36% 112.36% 100.00%
NAPS 0.2623 28.8430 0.2975 0.3005 0.3115 39.5963 0.4060 -25.29%
  QoQ % -99.09% 9,595.13% -1.00% -3.53% -99.21% 9,652.78% -
  Horiz. % 64.61% 7,104.19% 73.28% 74.01% 76.72% 9,752.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4050 0.4100 0.4000 0.4250 0.8500 0.5400 0.5650 -
P/RPS 2.08 1.87 1.51 1.51 3.01 1.97 2.31 -6.76%
  QoQ % 11.23% 23.84% 0.00% -49.83% 52.79% -14.72% -
  Horiz. % 90.04% 80.95% 65.37% 65.37% 130.30% 85.28% 100.00%
P/EPS -31.12 -32.56 -70.06 -407.26 320.77 71.66 39.56 -
  QoQ % 4.42% 53.53% 82.80% -226.96% 347.63% 81.14% -
  Horiz. % -78.67% -82.31% -177.10% -1,029.47% 810.84% 181.14% 100.00%
EY -3.21 -3.07 -1.43 -0.25 0.31 1.40 2.53 -
  QoQ % -4.56% -114.69% -472.00% -180.65% -77.86% -44.66% -
  Horiz. % -126.88% -121.34% -56.52% -9.88% 12.25% 55.34% 100.00%
DY 0.00 0.00 2.50 2.35 1.18 1.85 1.56 -
  QoQ % 0.00% 0.00% 6.38% 99.15% -36.22% 18.59% -
  Horiz. % 0.00% 0.00% 160.26% 150.64% 75.64% 118.59% 100.00%
P/NAPS 1.55 0.01 1.35 1.42 2.74 0.01 1.40 7.03%
  QoQ % 15,400.00% -99.26% -4.93% -48.18% 27,300.00% -99.29% -
  Horiz. % 110.71% 0.71% 96.43% 101.43% 195.71% 0.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 25/02/19 28/11/18 27/08/18 25/05/18 27/02/18 24/11/17 -
Price 0.4000 0.4000 0.3800 0.4250 0.8350 0.8450 0.5500 -
P/RPS 2.05 1.82 1.44 1.51 2.96 3.08 2.25 -6.02%
  QoQ % 12.64% 26.39% -4.64% -48.99% -3.90% 36.89% -
  Horiz. % 91.11% 80.89% 64.00% 67.11% 131.56% 136.89% 100.00%
P/EPS -30.73 -31.76 -66.56 -407.26 315.11 112.13 38.51 -
  QoQ % 3.24% 52.28% 83.66% -229.24% 181.02% 191.17% -
  Horiz. % -79.80% -82.47% -172.84% -1,057.54% 818.26% 291.17% 100.00%
EY -3.25 -3.15 -1.50 -0.25 0.32 0.89 2.60 -
  QoQ % -3.17% -110.00% -500.00% -178.12% -64.04% -65.77% -
  Horiz. % -125.00% -121.15% -57.69% -9.62% 12.31% 34.23% 100.00%
DY 0.00 0.00 2.63 2.35 1.20 1.18 1.61 -
  QoQ % 0.00% 0.00% 11.91% 95.83% 1.69% -26.71% -
  Horiz. % 0.00% 0.00% 163.35% 145.96% 74.53% 73.29% 100.00%
P/NAPS 1.53 0.01 1.28 1.42 2.69 0.02 1.36 8.18%
  QoQ % 15,200.00% -99.22% -9.86% -47.21% 13,350.00% -98.53% -
  Horiz. % 112.50% 0.74% 94.12% 104.41% 197.79% 1.47% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers