Highlights

[KRETAM] QoQ TTM Result on 2017-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -47.23%    YoY -     0.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 615,159 656,221 656,611 637,568 568,083 545,475 600,874 1.58%
  QoQ % -6.26% -0.06% 2.99% 12.23% 4.14% -9.22% -
  Horiz. % 102.38% 109.21% 109.28% 106.11% 94.54% 90.78% 100.00%
PBT -4,766 9,187 23,555 35,176 51,890 60,439 50,244 -
  QoQ % -151.88% -61.00% -33.04% -32.21% -14.14% 20.29% -
  Horiz. % -9.49% 18.28% 46.88% 70.01% 103.28% 120.29% 100.00%
Tax -5,164 -8,191 -13,995 -14,327 -18,438 -19,593 -16,111 -53.13%
  QoQ % 36.96% 41.47% 2.32% 22.30% 5.89% -21.61% -
  Horiz. % 32.05% 50.84% 86.87% 88.93% 114.44% 121.61% 100.00%
NP -9,930 996 9,560 20,849 33,452 40,846 34,133 -
  QoQ % -1,096.99% -89.58% -54.15% -37.67% -18.10% 19.67% -
  Horiz. % -29.09% 2.92% 28.01% 61.08% 98.00% 119.67% 100.00%
NP to SH -13,289 -2,429 6,168 17,541 33,243 40,675 34,269 -
  QoQ % -447.10% -139.38% -64.84% -47.23% -18.27% 18.69% -
  Horiz. % -38.78% -7.09% 18.00% 51.19% 97.01% 118.69% 100.00%
Tax Rate - % 89.16 % 59.41 % 40.73 % 35.53 % 32.42 % 32.07 % -
  QoQ % 0.00% 50.08% 45.86% 14.64% 9.59% 1.09% -
  Horiz. % 0.00% 278.02% 185.25% 127.00% 110.79% 101.09% 100.00%
Total Cost 625,089 655,225 647,051 616,719 534,631 504,629 566,741 6.74%
  QoQ % -4.60% 1.26% 4.92% 15.35% 5.95% -10.96% -
  Horiz. % 110.30% 115.61% 114.17% 108.82% 94.33% 89.04% 100.00%
Net Worth 688,977 695,960 721,564 91,708,512 940,361 938,033 933,378 -18.31%
  QoQ % -1.00% -3.55% -99.21% 9,652.47% 0.25% 0.50% -
  Horiz. % 73.82% 74.56% 77.31% 9,825.44% 100.75% 100.50% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,276 23,276 23,276 23,276 20,576 20,576 20,576 8.56%
  QoQ % 0.00% 0.00% 0.00% 13.12% 0.00% 0.00% -
  Horiz. % 113.12% 113.12% 113.12% 113.12% 100.00% 100.00% 100.00%
Div Payout % - % - % 377.37 % 132.70 % 61.90 % 50.59 % 60.04 % -
  QoQ % 0.00% 0.00% 184.38% 114.38% 22.36% -15.74% -
  Horiz. % 0.00% 0.00% 628.53% 221.02% 103.10% 84.26% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 688,977 695,960 721,564 91,708,512 940,361 938,033 933,378 -18.31%
  QoQ % -1.00% -3.55% -99.21% 9,652.47% 0.25% 0.50% -
  Horiz. % 73.82% 74.56% 77.31% 9,825.44% 100.75% 100.50% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.61 % 0.15 % 1.46 % 3.27 % 5.89 % 7.49 % 5.68 % -
  QoQ % -1,173.33% -89.73% -55.35% -44.48% -21.36% 31.87% -
  Horiz. % -28.35% 2.64% 25.70% 57.57% 103.70% 131.87% 100.00%
ROE -1.93 % -0.35 % 0.85 % 0.02 % 3.54 % 4.34 % 3.67 % -
  QoQ % -451.43% -141.18% 4,150.00% -99.44% -18.43% 18.26% -
  Horiz. % -52.59% -9.54% 23.16% 0.54% 96.46% 118.26% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.43 28.19 28.21 27.39 24.41 23.43 25.81 1.59%
  QoQ % -6.24% -0.07% 2.99% 12.21% 4.18% -9.22% -
  Horiz. % 102.40% 109.22% 109.30% 106.12% 94.58% 90.78% 100.00%
EPS -0.57 -0.10 0.26 0.75 1.43 1.75 1.47 -
  QoQ % -470.00% -138.46% -65.33% -47.55% -18.29% 19.05% -
  Horiz. % -38.78% -6.80% 17.69% 51.02% 97.28% 119.05% 100.00%
DPS 1.00 1.00 1.00 1.00 0.88 0.88 0.88 8.89%
  QoQ % 0.00% 0.00% 0.00% 13.64% 0.00% 0.00% -
  Horiz. % 113.64% 113.64% 113.64% 113.64% 100.00% 100.00% 100.00%
NAPS 0.2960 0.2990 0.3100 39.4000 0.4040 0.4030 0.4010 -18.31%
  QoQ % -1.00% -3.55% -99.21% 9,652.48% 0.25% 0.50% -
  Horiz. % 73.82% 74.56% 77.31% 9,825.44% 100.75% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.43 28.19 28.21 27.39 24.41 23.43 25.81 1.59%
  QoQ % -6.24% -0.07% 2.99% 12.21% 4.18% -9.22% -
  Horiz. % 102.40% 109.22% 109.30% 106.12% 94.58% 90.78% 100.00%
EPS -0.57 -0.10 0.26 0.75 1.43 1.75 1.47 -
  QoQ % -470.00% -138.46% -65.33% -47.55% -18.29% 19.05% -
  Horiz. % -38.78% -6.80% 17.69% 51.02% 97.28% 119.05% 100.00%
DPS 1.00 1.00 1.00 1.00 0.88 0.88 0.88 8.89%
  QoQ % 0.00% 0.00% 0.00% 13.64% 0.00% 0.00% -
  Horiz. % 113.64% 113.64% 113.64% 113.64% 100.00% 100.00% 100.00%
NAPS 0.2960 0.2990 0.3100 39.4000 0.4040 0.4030 0.4010 -18.31%
  QoQ % -1.00% -3.55% -99.21% 9,652.48% 0.25% 0.50% -
  Horiz. % 73.82% 74.56% 77.31% 9,825.44% 100.75% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4000 0.4250 0.8500 0.5400 0.5650 0.5550 0.6250 -
P/RPS 1.51 1.51 3.01 1.97 2.31 2.37 2.42 -26.96%
  QoQ % 0.00% -49.83% 52.79% -14.72% -2.53% -2.07% -
  Horiz. % 62.40% 62.40% 124.38% 81.40% 95.45% 97.93% 100.00%
P/EPS -70.06 -407.26 320.77 71.66 39.56 31.76 42.45 -
  QoQ % 82.80% -226.96% 347.63% 81.14% 24.56% -25.18% -
  Horiz. % -165.04% -959.39% 755.64% 168.81% 93.19% 74.82% 100.00%
EY -1.43 -0.25 0.31 1.40 2.53 3.15 2.36 -
  QoQ % -472.00% -180.65% -77.86% -44.66% -19.68% 33.47% -
  Horiz. % -60.59% -10.59% 13.14% 59.32% 107.20% 133.47% 100.00%
DY 2.50 2.35 1.18 1.85 1.56 1.59 1.41 46.44%
  QoQ % 6.38% 99.15% -36.22% 18.59% -1.89% 12.77% -
  Horiz. % 177.30% 166.67% 83.69% 131.21% 110.64% 112.77% 100.00%
P/NAPS 1.35 1.42 2.74 0.01 1.40 1.38 1.56 -9.18%
  QoQ % -4.93% -48.18% 27,300.00% -99.29% 1.45% -11.54% -
  Horiz. % 86.54% 91.03% 175.64% 0.64% 89.74% 88.46% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 25/05/18 27/02/18 24/11/17 23/08/17 26/05/17 -
Price 0.3800 0.4250 0.8350 0.8450 0.5500 0.5350 0.5600 -
P/RPS 1.44 1.51 2.96 3.08 2.25 2.28 2.17 -23.90%
  QoQ % -4.64% -48.99% -3.90% 36.89% -1.32% 5.07% -
  Horiz. % 66.36% 69.59% 136.41% 141.94% 103.69% 105.07% 100.00%
P/EPS -66.56 -407.26 315.11 112.13 38.51 30.62 38.04 -
  QoQ % 83.66% -229.24% 181.02% 191.17% 25.77% -19.51% -
  Horiz. % -174.97% -1,070.61% 828.36% 294.77% 101.24% 80.49% 100.00%
EY -1.50 -0.25 0.32 0.89 2.60 3.27 2.63 -
  QoQ % -500.00% -178.12% -64.04% -65.77% -20.49% 24.33% -
  Horiz. % -57.03% -9.51% 12.17% 33.84% 98.86% 124.33% 100.00%
DY 2.63 2.35 1.20 1.18 1.61 1.65 1.58 40.41%
  QoQ % 11.91% 95.83% 1.69% -26.71% -2.42% 4.43% -
  Horiz. % 166.46% 148.73% 75.95% 74.68% 101.90% 104.43% 100.00%
P/NAPS 1.28 1.42 2.69 0.02 1.36 1.33 1.40 -5.79%
  QoQ % -9.86% -47.21% 13,350.00% -98.53% 2.26% -5.00% -
  Horiz. % 91.43% 101.43% 192.14% 1.43% 97.14% 95.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS