Highlights

[KRETAM] QoQ TTM Result on 2017-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     96.63%    YoY -     665.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 637,568 568,083 545,475 600,874 500,611 386,895 352,779 48.21%
  QoQ % 12.23% 4.14% -9.22% 20.03% 29.39% 9.67% -
  Horiz. % 180.73% 161.03% 154.62% 170.33% 141.90% 109.67% 100.00%
PBT 35,176 51,890 60,439 50,244 30,195 23,062 1,114 892.76%
  QoQ % -32.21% -14.14% 20.29% 66.40% 30.93% 1,970.20% -
  Horiz. % 3,157.63% 4,657.99% 5,425.40% 4,510.23% 2,710.50% 2,070.20% 100.00%
Tax -14,327 -18,438 -19,593 -16,111 -13,001 -6,852 -3,648 148.30%
  QoQ % 22.30% 5.89% -21.61% -23.92% -89.74% -87.83% -
  Horiz. % 392.74% 505.43% 537.09% 441.64% 356.39% 187.83% 100.00%
NP 20,849 33,452 40,846 34,133 17,194 16,210 -2,534 -
  QoQ % -37.67% -18.10% 19.67% 98.52% 6.07% 739.70% -
  Horiz. % -822.77% -1,320.13% -1,611.92% -1,347.00% -678.53% -639.70% 100.00%
NP to SH 17,541 33,243 40,675 34,269 17,428 16,345 -2,398 -
  QoQ % -47.23% -18.27% 18.69% 96.63% 6.63% 781.61% -
  Horiz. % -731.48% -1,386.28% -1,696.21% -1,429.07% -726.77% -681.61% 100.00%
Tax Rate 40.73 % 35.53 % 32.42 % 32.07 % 43.06 % 29.71 % 327.47 % -74.99%
  QoQ % 14.64% 9.59% 1.09% -25.52% 44.93% -90.93% -
  Horiz. % 12.44% 10.85% 9.90% 9.79% 13.15% 9.07% 100.00%
Total Cost 616,719 534,631 504,629 566,741 483,417 370,685 355,313 44.28%
  QoQ % 15.35% 5.95% -10.96% 17.24% 30.41% 4.33% -
  Horiz. % 173.57% 150.47% 142.02% 159.50% 136.05% 104.33% 100.00%
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 933,912 950,600 1,986.06%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -1.76% -
  Horiz. % 9,647.43% 98.92% 98.68% 98.19% 8,550.00% 98.24% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 23,276 20,576 20,576 20,576 20,576 0 0 -
  QoQ % 13.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.12% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 132.70 % 61.90 % 50.59 % 60.04 % 118.06 % - % - % -
  QoQ % 114.38% 22.36% -15.74% -49.14% 0.00% 0.00% -
  Horiz. % 112.40% 52.43% 42.85% 50.86% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 933,912 950,600 1,986.06%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 8,602.77% -1.76% -
  Horiz. % 9,647.43% 98.92% 98.68% 98.19% 8,550.00% 98.24% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,974,444 1,939,999 12.87%
  QoQ % 0.00% 0.00% 0.00% 13.12% 4.21% 1.78% -
  Horiz. % 119.98% 119.98% 119.98% 119.98% 106.06% 101.78% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.27 % 5.89 % 7.49 % 5.68 % 3.43 % 4.19 % -0.72 % -
  QoQ % -44.48% -21.36% 31.87% 65.60% -18.14% 681.94% -
  Horiz. % -454.17% -818.06% -1,040.28% -788.89% -476.39% -581.94% 100.00%
ROE 0.02 % 3.54 % 4.34 % 3.67 % 0.02 % 1.75 % -0.25 % -
  QoQ % -99.44% -18.43% 18.26% 18,250.00% -98.86% 800.00% -
  Horiz. % -8.00% -1,416.00% -1,736.00% -1,468.00% -8.00% -700.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 24.41 23.43 25.81 24.33 19.60 18.18 31.32%
  QoQ % 12.21% 4.18% -9.22% 6.08% 24.13% 7.81% -
  Horiz. % 150.66% 134.27% 128.88% 141.97% 133.83% 107.81% 100.00%
EPS 0.75 1.43 1.75 1.47 0.85 0.83 -0.12 -
  QoQ % -47.55% -18.29% 19.05% 72.94% 2.41% 791.67% -
  Horiz. % -625.00% -1,191.67% -1,458.33% -1,225.00% -708.33% -691.67% 100.00%
DPS 1.00 0.88 0.88 0.88 1.00 0.00 0.00 -
  QoQ % 13.64% 0.00% 0.00% -12.00% 0.00% 0.00% -
  Horiz. % 100.00% 88.00% 88.00% 88.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 39.5000 0.4730 0.4900 1,748.12%
  QoQ % 9,652.48% 0.25% 0.50% -98.98% 8,250.95% -3.47% -
  Horiz. % 8,040.82% 82.45% 82.24% 81.84% 8,061.22% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 24.41 23.43 25.81 21.51 16.62 15.16 48.18%
  QoQ % 12.21% 4.18% -9.22% 19.99% 29.42% 9.63% -
  Horiz. % 180.67% 161.02% 154.55% 170.25% 141.89% 109.63% 100.00%
EPS 0.75 1.43 1.75 1.47 0.75 0.70 -0.10 -
  QoQ % -47.55% -18.29% 19.05% 96.00% 7.14% 800.00% -
  Horiz. % -750.00% -1,430.00% -1,750.00% -1,470.00% -750.00% -700.00% 100.00%
DPS 1.00 0.88 0.88 0.88 0.88 0.00 0.00 -
  QoQ % 13.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 100.00% 100.00% 100.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 34.9181 0.4012 0.4084 1,986.05%
  QoQ % 9,652.48% 0.25% 0.50% -98.85% 8,603.42% -1.76% -
  Horiz. % 9,647.41% 98.92% 98.68% 98.19% 8,549.97% 98.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.5400 0.5650 0.5550 0.6250 0.5450 0.5050 0.5800 -
P/RPS 1.97 2.31 2.37 2.42 2.24 2.58 3.19 -27.42%
  QoQ % -14.72% -2.53% -2.07% 8.04% -13.18% -19.12% -
  Horiz. % 61.76% 72.41% 74.29% 75.86% 70.22% 80.88% 100.00%
P/EPS 71.66 39.56 31.76 42.45 64.35 61.00 -469.22 -
  QoQ % 81.14% 24.56% -25.18% -34.03% 5.49% 113.00% -
  Horiz. % -15.27% -8.43% -6.77% -9.05% -13.71% -13.00% 100.00%
EY 1.40 2.53 3.15 2.36 1.55 1.64 -0.21 -
  QoQ % -44.66% -19.68% 33.47% 52.26% -5.49% 880.95% -
  Horiz. % -666.67% -1,204.76% -1,500.00% -1,123.81% -738.10% -780.95% 100.00%
DY 1.85 1.56 1.59 1.41 1.83 0.00 0.00 -
  QoQ % 18.59% -1.89% 12.77% -22.95% 0.00% 0.00% -
  Horiz. % 101.09% 85.25% 86.89% 77.05% 100.00% - -
P/NAPS 0.01 1.40 1.38 1.56 0.01 1.07 1.18 -95.81%
  QoQ % -99.29% 1.45% -11.54% 15,500.00% -99.07% -9.32% -
  Horiz. % 0.85% 118.64% 116.95% 132.20% 0.85% 90.68% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 24/08/16 -
Price 0.8450 0.5500 0.5350 0.5600 0.5500 0.5350 0.5550 -
P/RPS 3.08 2.25 2.28 2.17 2.26 2.73 3.05 0.65%
  QoQ % 36.89% -1.32% 5.07% -3.98% -17.22% -10.49% -
  Horiz. % 100.98% 73.77% 74.75% 71.15% 74.10% 89.51% 100.00%
P/EPS 112.13 38.51 30.62 38.04 64.94 64.63 -449.00 -
  QoQ % 191.17% 25.77% -19.51% -41.42% 0.48% 114.39% -
  Horiz. % -24.97% -8.58% -6.82% -8.47% -14.46% -14.39% 100.00%
EY 0.89 2.60 3.27 2.63 1.54 1.55 -0.22 -
  QoQ % -65.77% -20.49% 24.33% 70.78% -0.65% 804.55% -
  Horiz. % -404.55% -1,181.82% -1,486.36% -1,195.45% -700.00% -704.55% 100.00%
DY 1.18 1.61 1.65 1.58 1.82 0.00 0.00 -
  QoQ % -26.71% -2.42% 4.43% -13.19% 0.00% 0.00% -
  Horiz. % 64.84% 88.46% 90.66% 86.81% 100.00% - -
P/NAPS 0.02 1.36 1.33 1.40 0.01 1.13 1.13 -93.16%
  QoQ % -98.53% 2.26% -5.00% 13,900.00% -99.12% 0.00% -
  Horiz. % 1.77% 120.35% 117.70% 123.89% 0.88% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers