Highlights

[KRETAM] QoQ TTM Result on 2016-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     6.63%    YoY -     461.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 568,083 545,475 600,874 500,611 386,895 352,779 372,067 32.56%
  QoQ % 4.14% -9.22% 20.03% 29.39% 9.67% -5.18% -
  Horiz. % 152.68% 146.61% 161.50% 134.55% 103.99% 94.82% 100.00%
PBT 51,890 60,439 50,244 30,195 23,062 1,114 -925 -
  QoQ % -14.14% 20.29% 66.40% 30.93% 1,970.20% 220.43% -
  Horiz. % -5,609.73% -6,533.95% -5,431.78% -3,264.32% -2,493.19% -120.43% 100.00%
Tax -18,438 -19,593 -16,111 -13,001 -6,852 -3,648 -5,199 132.38%
  QoQ % 5.89% -21.61% -23.92% -89.74% -87.83% 29.83% -
  Horiz. % 354.65% 376.86% 309.89% 250.07% 131.79% 70.17% 100.00%
NP 33,452 40,846 34,133 17,194 16,210 -2,534 -6,124 -
  QoQ % -18.10% 19.67% 98.52% 6.07% 739.70% 58.62% -
  Horiz. % -546.24% -666.98% -557.36% -280.76% -264.70% 41.38% 100.00%
NP to SH 33,243 40,675 34,269 17,428 16,345 -2,398 -6,061 -
  QoQ % -18.27% 18.69% 96.63% 6.63% 781.61% 60.44% -
  Horiz. % -548.47% -671.09% -565.40% -287.54% -269.67% 39.56% 100.00%
Tax Rate 35.53 % 32.42 % 32.07 % 43.06 % 29.71 % 327.47 % - % -
  QoQ % 9.59% 1.09% -25.52% 44.93% -90.93% 0.00% -
  Horiz. % 10.85% 9.90% 9.79% 13.15% 9.07% 100.00% -
Total Cost 534,631 504,629 566,741 483,417 370,685 355,313 378,191 25.93%
  QoQ % 5.95% -10.96% 17.24% 30.41% 4.33% -6.05% -
  Horiz. % 141.37% 133.43% 149.86% 127.82% 98.02% 93.95% 100.00%
Net Worth 940,361 938,033 933,378 81,276,271 933,912 950,600 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,602.77% -1.76% 4.38% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 102.55% 104.38% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 20,576 20,576 20,576 20,576 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 61.90 % 50.59 % 60.04 % 118.06 % - % - % - % -
  QoQ % 22.36% -15.74% -49.14% 0.00% 0.00% 0.00% -
  Horiz. % 52.43% 42.85% 50.86% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 940,361 938,033 933,378 81,276,271 933,912 950,600 910,731 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,602.77% -1.76% 4.38% -
  Horiz. % 103.25% 103.00% 102.49% 8,924.28% 102.55% 104.38% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,974,444 1,939,999 1,858,636 16.17%
  QoQ % 0.00% 0.00% 13.12% 4.21% 1.78% 4.38% -
  Horiz. % 125.23% 125.23% 125.23% 110.71% 106.23% 104.38% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.89 % 7.49 % 5.68 % 3.43 % 4.19 % -0.72 % -1.65 % -
  QoQ % -21.36% 31.87% 65.60% -18.14% 681.94% 56.36% -
  Horiz. % -356.97% -453.94% -344.24% -207.88% -253.94% 43.64% 100.00%
ROE 3.54 % 4.34 % 3.67 % 0.02 % 1.75 % -0.25 % -0.67 % -
  QoQ % -18.43% 18.26% 18,250.00% -98.86% 800.00% 62.69% -
  Horiz. % -528.36% -647.76% -547.76% -2.99% -261.19% 37.31% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.41 23.43 25.81 24.33 19.60 18.18 20.02 14.12%
  QoQ % 4.18% -9.22% 6.08% 24.13% 7.81% -9.19% -
  Horiz. % 121.93% 117.03% 128.92% 121.53% 97.90% 90.81% 100.00%
EPS 1.43 1.75 1.47 0.85 0.83 -0.12 -0.33 -
  QoQ % -18.29% 19.05% 72.94% 2.41% 791.67% 63.64% -
  Horiz. % -433.33% -530.30% -445.45% -257.58% -251.52% 36.36% 100.00%
DPS 0.88 0.88 0.88 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -12.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 88.00% 88.00% 100.00% - - -
NAPS 0.4040 0.4030 0.4010 39.5000 0.4730 0.4900 0.4900 -12.06%
  QoQ % 0.25% 0.50% -98.98% 8,250.95% -3.47% 0.00% -
  Horiz. % 82.45% 82.24% 81.84% 8,061.22% 96.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.53 23.55 25.94 21.61 16.70 15.23 16.06 32.59%
  QoQ % 4.16% -9.21% 20.04% 29.40% 9.65% -5.17% -
  Horiz. % 152.74% 146.64% 161.52% 134.56% 103.99% 94.83% 100.00%
EPS 1.44 1.76 1.48 0.75 0.71 -0.10 -0.26 -
  QoQ % -18.18% 18.92% 97.33% 5.63% 810.00% 61.54% -
  Horiz. % -553.85% -676.92% -569.23% -288.46% -273.08% 38.46% 100.00%
DPS 0.89 0.89 0.89 0.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.4060 0.4050 0.4030 35.0921 0.4032 0.4104 0.3932 2.16%
  QoQ % 0.25% 0.50% -98.85% 8,603.40% -1.75% 4.37% -
  Horiz. % 103.26% 103.00% 102.49% 8,924.75% 102.54% 104.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.5650 0.5550 0.6250 0.5450 0.5050 0.5800 0.5400 -
P/RPS 2.31 2.37 2.42 2.24 2.58 3.19 2.70 -9.87%
  QoQ % -2.53% -2.07% 8.04% -13.18% -19.12% 18.15% -
  Horiz. % 85.56% 87.78% 89.63% 82.96% 95.56% 118.15% 100.00%
P/EPS 39.56 31.76 42.45 64.35 61.00 -469.22 -165.59 -
  QoQ % 24.56% -25.18% -34.03% 5.49% 113.00% -183.36% -
  Horiz. % -23.89% -19.18% -25.64% -38.86% -36.84% 283.36% 100.00%
EY 2.53 3.15 2.36 1.55 1.64 -0.21 -0.60 -
  QoQ % -19.68% 33.47% 52.26% -5.49% 880.95% 65.00% -
  Horiz. % -421.67% -525.00% -393.33% -258.33% -273.33% 35.00% 100.00%
DY 1.56 1.59 1.41 1.83 0.00 0.00 0.00 -
  QoQ % -1.89% 12.77% -22.95% 0.00% 0.00% 0.00% -
  Horiz. % 85.25% 86.89% 77.05% 100.00% - - -
P/NAPS 1.40 1.38 1.56 0.01 1.07 1.18 1.10 17.42%
  QoQ % 1.45% -11.54% 15,500.00% -99.07% -9.32% 7.27% -
  Horiz. % 127.27% 125.45% 141.82% 0.91% 97.27% 107.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 24/08/16 25/05/16 -
Price 0.5500 0.5350 0.5600 0.5500 0.5350 0.5550 0.5550 -
P/RPS 2.25 2.28 2.17 2.26 2.73 3.05 2.77 -12.93%
  QoQ % -1.32% 5.07% -3.98% -17.22% -10.49% 10.11% -
  Horiz. % 81.23% 82.31% 78.34% 81.59% 98.56% 110.11% 100.00%
P/EPS 38.51 30.62 38.04 64.94 64.63 -449.00 -170.19 -
  QoQ % 25.77% -19.51% -41.42% 0.48% 114.39% -163.82% -
  Horiz. % -22.63% -17.99% -22.35% -38.16% -37.98% 263.82% 100.00%
EY 2.60 3.27 2.63 1.54 1.55 -0.22 -0.59 -
  QoQ % -20.49% 24.33% 70.78% -0.65% 804.55% 62.71% -
  Horiz. % -440.68% -554.24% -445.76% -261.02% -262.71% 37.29% 100.00%
DY 1.61 1.65 1.58 1.82 0.00 0.00 0.00 -
  QoQ % -2.42% 4.43% -13.19% 0.00% 0.00% 0.00% -
  Horiz. % 88.46% 90.66% 86.81% 100.00% - - -
P/NAPS 1.36 1.33 1.40 0.01 1.13 1.13 1.13 13.13%
  QoQ % 2.26% -5.00% 13,900.00% -99.12% 0.00% 0.00% -
  Horiz. % 120.35% 117.70% 123.89% 0.88% 100.00% 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