Highlights

[KRETAM] QoQ TTM Result on 2018-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -64.84%    YoY -     -82.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 510,473 615,159 656,221 656,611 637,568 568,083 545,475 -4.31%
  QoQ % -17.02% -6.26% -0.06% 2.99% 12.23% 4.14% -
  Horiz. % 93.58% 112.77% 120.30% 120.37% 116.88% 104.14% 100.00%
PBT -27,922 -4,766 9,187 23,555 35,176 51,890 60,439 -
  QoQ % -485.86% -151.88% -61.00% -33.04% -32.21% -14.14% -
  Horiz. % -46.20% -7.89% 15.20% 38.97% 58.20% 85.86% 100.00%
Tax -1,187 -5,164 -8,191 -13,995 -14,327 -18,438 -19,593 -84.50%
  QoQ % 77.01% 36.96% 41.47% 2.32% 22.30% 5.89% -
  Horiz. % 6.06% 26.36% 41.81% 71.43% 73.12% 94.11% 100.00%
NP -29,109 -9,930 996 9,560 20,849 33,452 40,846 -
  QoQ % -193.14% -1,096.99% -89.58% -54.15% -37.67% -18.10% -
  Horiz. % -71.27% -24.31% 2.44% 23.40% 51.04% 81.90% 100.00%
NP to SH -29,311 -13,289 -2,429 6,168 17,541 33,243 40,675 -
  QoQ % -120.57% -447.10% -139.38% -64.84% -47.23% -18.27% -
  Horiz. % -72.06% -32.67% -5.97% 15.16% 43.12% 81.73% 100.00%
Tax Rate - % - % 89.16 % 59.41 % 40.73 % 35.53 % 32.42 % -
  QoQ % 0.00% 0.00% 50.08% 45.86% 14.64% 9.59% -
  Horiz. % 0.00% 0.00% 275.02% 183.25% 125.63% 109.59% 100.00%
Total Cost 539,582 625,089 655,225 647,051 616,719 534,631 504,629 4.55%
  QoQ % -13.68% -4.60% 1.26% 4.92% 15.35% 5.95% -
  Horiz. % 106.93% 123.87% 129.84% 128.22% 122.21% 105.95% 100.00%
Net Worth 66,802,900 688,977 695,960 721,564 91,708,512 940,361 938,033 1,604.81%
  QoQ % 9,595.95% -1.00% -3.55% -99.21% 9,652.47% 0.25% -
  Horiz. % 7,121.59% 73.45% 74.19% 76.92% 9,776.68% 100.25% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 23,276 23,276 23,276 23,276 20,576 20,576 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.12% 0.00% -
  Horiz. % 0.00% 113.12% 113.12% 113.12% 113.12% 100.00% 100.00%
Div Payout % - % - % - % 377.37 % 132.70 % 61.90 % 50.59 % -
  QoQ % 0.00% 0.00% 0.00% 184.38% 114.38% 22.36% -
  Horiz. % 0.00% 0.00% 0.00% 745.94% 262.30% 122.36% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 66,802,900 688,977 695,960 721,564 91,708,512 940,361 938,033 1,604.81%
  QoQ % 9,595.95% -1.00% -3.55% -99.21% 9,652.47% 0.25% -
  Horiz. % 7,121.59% 73.45% 74.19% 76.92% 9,776.68% 100.25% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.70 % -1.61 % 0.15 % 1.46 % 3.27 % 5.89 % 7.49 % -
  QoQ % -254.04% -1,173.33% -89.73% -55.35% -44.48% -21.36% -
  Horiz. % -76.10% -21.50% 2.00% 19.49% 43.66% 78.64% 100.00%
ROE -0.04 % -1.93 % -0.35 % 0.85 % 0.02 % 3.54 % 4.34 % -
  QoQ % 97.93% -451.43% -141.18% 4,150.00% -99.44% -18.43% -
  Horiz. % -0.92% -44.47% -8.06% 19.59% 0.46% 81.57% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.93 26.43 28.19 28.21 27.39 24.41 23.43 -4.30%
  QoQ % -17.03% -6.24% -0.07% 2.99% 12.21% 4.18% -
  Horiz. % 93.60% 112.80% 120.32% 120.40% 116.90% 104.18% 100.00%
EPS -1.26 -0.57 -0.10 0.26 0.75 1.43 1.75 -
  QoQ % -121.05% -470.00% -138.46% -65.33% -47.55% -18.29% -
  Horiz. % -72.00% -32.57% -5.71% 14.86% 42.86% 81.71% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.88 0.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.64% 0.00% -
  Horiz. % 0.00% 113.64% 113.64% 113.64% 113.64% 100.00% 100.00%
NAPS 28.7000 0.2960 0.2990 0.3100 39.4000 0.4040 0.4030 1,604.81%
  QoQ % 9,595.95% -1.00% -3.55% -99.21% 9,652.48% 0.25% -
  Horiz. % 7,121.59% 73.45% 74.19% 76.92% 9,776.68% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.93 26.43 28.19 28.21 27.39 24.41 23.43 -4.30%
  QoQ % -17.03% -6.24% -0.07% 2.99% 12.21% 4.18% -
  Horiz. % 93.60% 112.80% 120.32% 120.40% 116.90% 104.18% 100.00%
EPS -1.26 -0.57 -0.10 0.26 0.75 1.43 1.75 -
  QoQ % -121.05% -470.00% -138.46% -65.33% -47.55% -18.29% -
  Horiz. % -72.00% -32.57% -5.71% 14.86% 42.86% 81.71% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.88 0.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.64% 0.00% -
  Horiz. % 0.00% 113.64% 113.64% 113.64% 113.64% 100.00% 100.00%
NAPS 28.7000 0.2960 0.2990 0.3100 39.4000 0.4040 0.4030 1,604.81%
  QoQ % 9,595.95% -1.00% -3.55% -99.21% 9,652.48% 0.25% -
  Horiz. % 7,121.59% 73.45% 74.19% 76.92% 9,776.68% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4100 0.4000 0.4250 0.8500 0.5400 0.5650 0.5550 -
P/RPS 1.87 1.51 1.51 3.01 1.97 2.31 2.37 -14.58%
  QoQ % 23.84% 0.00% -49.83% 52.79% -14.72% -2.53% -
  Horiz. % 78.90% 63.71% 63.71% 127.00% 83.12% 97.47% 100.00%
P/EPS -32.56 -70.06 -407.26 320.77 71.66 39.56 31.76 -
  QoQ % 53.53% 82.80% -226.96% 347.63% 81.14% 24.56% -
  Horiz. % -102.52% -220.59% -1,282.30% 1,009.98% 225.63% 124.56% 100.00%
EY -3.07 -1.43 -0.25 0.31 1.40 2.53 3.15 -
  QoQ % -114.69% -472.00% -180.65% -77.86% -44.66% -19.68% -
  Horiz. % -97.46% -45.40% -7.94% 9.84% 44.44% 80.32% 100.00%
DY 0.00 2.50 2.35 1.18 1.85 1.56 1.59 -
  QoQ % 0.00% 6.38% 99.15% -36.22% 18.59% -1.89% -
  Horiz. % 0.00% 157.23% 147.80% 74.21% 116.35% 98.11% 100.00%
P/NAPS 0.01 1.35 1.42 2.74 0.01 1.40 1.38 -96.22%
  QoQ % -99.26% -4.93% -48.18% 27,300.00% -99.29% 1.45% -
  Horiz. % 0.72% 97.83% 102.90% 198.55% 0.72% 101.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 27/08/18 25/05/18 27/02/18 24/11/17 23/08/17 -
Price 0.4000 0.3800 0.4250 0.8350 0.8450 0.5500 0.5350 -
P/RPS 1.82 1.44 1.51 2.96 3.08 2.25 2.28 -13.91%
  QoQ % 26.39% -4.64% -48.99% -3.90% 36.89% -1.32% -
  Horiz. % 79.82% 63.16% 66.23% 129.82% 135.09% 98.68% 100.00%
P/EPS -31.76 -66.56 -407.26 315.11 112.13 38.51 30.62 -
  QoQ % 52.28% 83.66% -229.24% 181.02% 191.17% 25.77% -
  Horiz. % -103.72% -217.37% -1,330.05% 1,029.10% 366.20% 125.77% 100.00%
EY -3.15 -1.50 -0.25 0.32 0.89 2.60 3.27 -
  QoQ % -110.00% -500.00% -178.12% -64.04% -65.77% -20.49% -
  Horiz. % -96.33% -45.87% -7.65% 9.79% 27.22% 79.51% 100.00%
DY 0.00 2.63 2.35 1.20 1.18 1.61 1.65 -
  QoQ % 0.00% 11.91% 95.83% 1.69% -26.71% -2.42% -
  Horiz. % 0.00% 159.39% 142.42% 72.73% 71.52% 97.58% 100.00%
P/NAPS 0.01 1.28 1.42 2.69 0.02 1.36 1.33 -96.13%
  QoQ % -99.22% -9.86% -47.21% 13,350.00% -98.53% 2.26% -
  Horiz. % 0.75% 96.24% 106.77% 202.26% 1.50% 102.26% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers