Highlights

[KRETAM] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     66.59%    YoY -     47.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 381,756 616,504 579,194 244,222 354,984 371,100 345,782 1.66%
  YoY % -38.08% 6.44% 137.16% -31.20% -4.34% 7.32% -
  Horiz. % 110.40% 178.29% 167.50% 70.63% 102.66% 107.32% 100.00%
PBT -24,986 252 52,230 -5,008 -5,070 30,224 18,304 -
  YoY % -10,015.08% -99.52% 1,142.93% 1.22% -116.77% 65.12% -
  Horiz. % -136.51% 1.38% 285.35% -27.36% -27.70% 165.12% 100.00%
Tax 4,730 -4,402 -16,674 -716 -5,426 -15,944 -5,614 -
  YoY % 207.45% 73.60% -2,228.77% 86.80% 65.97% -184.00% -
  Horiz. % -84.25% 78.41% 297.01% 12.75% 96.65% 284.00% 100.00%
NP -20,256 -4,150 35,556 -5,724 -10,496 14,280 12,690 -
  YoY % -388.10% -111.67% 721.17% 45.46% -173.50% 12.53% -
  Horiz. % -159.62% -32.70% 280.19% -45.11% -82.71% 112.53% 100.00%
NP to SH -20,234 -4,604 35,336 -5,464 -10,314 14,136 12,580 -
  YoY % -339.49% -113.03% 746.71% 47.02% -172.96% 12.37% -
  Horiz. % -160.84% -36.60% 280.89% -43.43% -81.99% 112.37% 100.00%
Tax Rate - % 1,746.83 % 31.92 % - % - % 52.75 % 30.67 % -
  YoY % 0.00% 5,372.52% 0.00% 0.00% 0.00% 71.99% -
  Horiz. % 0.00% 5,695.57% 104.08% 0.00% 0.00% 171.99% 100.00%
Total Cost 402,012 620,654 543,638 249,946 365,480 356,820 333,092 3.18%
  YoY % -35.23% 14.17% 117.50% -31.61% 2.43% 7.12% -
  Horiz. % 120.69% 186.33% 163.21% 75.04% 109.72% 107.12% 100.00%
Net Worth 598,200 695,960 938,033 892,453 906,158 911,400 903,273 -6.63%
  YoY % -14.05% -25.81% 5.11% -1.51% -0.58% 0.90% -
  Horiz. % 66.23% 77.05% 103.85% 98.80% 100.32% 100.90% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 598,200 695,960 938,033 892,453 906,158 911,400 903,273 -6.63%
  YoY % -14.05% -25.81% 5.11% -1.51% -0.58% 0.90% -
  Horiz. % 66.23% 77.05% 103.85% 98.80% 100.32% 100.90% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,821,333 1,841,785 1,860,000 365,697 36.11%
  YoY % 0.00% 0.00% 27.80% -1.11% -0.98% 408.62% -
  Horiz. % 636.49% 636.49% 636.49% 498.04% 503.64% 508.62% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -5.31 % -0.67 % 6.14 % -2.34 % -2.96 % 3.85 % 3.67 % -
  YoY % -692.54% -110.91% 362.39% 20.95% -176.88% 4.90% -
  Horiz. % -144.69% -18.26% 167.30% -63.76% -80.65% 104.90% 100.00%
ROE -3.38 % -0.66 % 3.77 % -0.61 % -1.14 % 1.55 % 1.39 % -
  YoY % -412.12% -117.51% 718.03% 46.49% -173.55% 11.51% -
  Horiz. % -243.17% -47.48% 271.22% -43.88% -82.01% 111.51% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.40 26.49 24.88 13.41 19.27 19.95 94.55 -25.31%
  YoY % -38.09% 6.47% 85.53% -30.41% -3.41% -78.90% -
  Horiz. % 17.35% 28.02% 26.31% 14.18% 20.38% 21.10% 100.00%
EPS -0.86 -0.20 1.52 -0.30 -0.56 0.76 3.44 -
  YoY % -330.00% -113.16% 606.67% 46.43% -173.68% -77.91% -
  Horiz. % -25.00% -5.81% 44.19% -8.72% -16.28% 22.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 2.4700 -31.41%
  YoY % -14.05% -25.81% -17.76% -0.41% 0.41% -80.16% -
  Horiz. % 10.40% 12.11% 16.32% 19.84% 19.92% 19.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.40 26.49 24.88 10.49 15.25 15.94 14.86 1.66%
  YoY % -38.09% 6.47% 137.18% -31.21% -4.33% 7.27% -
  Horiz. % 110.36% 178.26% 167.43% 70.59% 102.62% 107.27% 100.00%
EPS -0.86 -0.20 1.52 -0.23 -0.44 0.61 0.54 -
  YoY % -330.00% -113.16% 760.87% 47.73% -172.13% 12.96% -
  Horiz. % -159.26% -37.04% 281.48% -42.59% -81.48% 112.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2570 0.2990 0.4030 0.3834 0.3893 0.3916 0.3881 -6.64%
  YoY % -14.05% -25.81% 5.11% -1.52% -0.59% 0.90% -
  Horiz. % 66.22% 77.04% 103.84% 98.79% 100.31% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 2.2100 -
P/RPS 2.38 1.60 2.23 4.33 2.13 2.88 2.34 0.28%
  YoY % 48.75% -28.25% -48.50% 103.29% -26.04% 23.08% -
  Horiz. % 101.71% 68.38% 95.30% 185.04% 91.03% 123.08% 100.00%
P/EPS -44.86 -214.87 36.56 -193.33 -73.21 75.66 64.24 -
  YoY % 79.12% -687.72% 118.91% -164.08% -196.76% 17.78% -
  Horiz. % -69.83% -334.48% 56.91% -300.95% -113.96% 117.78% 100.00%
EY -2.23 -0.47 2.74 -0.52 -1.37 1.32 1.56 -
  YoY % -374.47% -117.15% 626.92% 62.04% -203.79% -15.38% -
  Horiz. % -142.95% -30.13% 175.64% -33.33% -87.82% 84.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.52 1.42 1.38 1.18 0.83 1.17 0.89 9.33%
  YoY % 7.04% 2.90% 16.95% 42.17% -29.06% 31.46% -
  Horiz. % 170.79% 159.55% 155.06% 132.58% 93.26% 131.46% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 27/08/13 -
Price 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 2.6400 -
P/RPS 2.38 1.60 2.15 4.14 2.00 2.68 2.79 -2.61%
  YoY % 48.75% -25.58% -48.07% 107.00% -25.37% -3.94% -
  Horiz. % 85.30% 57.35% 77.06% 148.39% 71.68% 96.06% 100.00%
P/EPS -44.86 -214.87 35.24 -185.00 -68.75 70.39 76.74 -
  YoY % 79.12% -709.73% 119.05% -169.09% -197.67% -8.27% -
  Horiz. % -58.46% -280.00% 45.92% -241.07% -89.59% 91.73% 100.00%
EY -2.23 -0.47 2.84 -0.54 -1.45 1.42 1.30 -
  YoY % -374.47% -116.55% 625.93% 62.76% -202.11% 9.23% -
  Horiz. % -171.54% -36.15% 218.46% -41.54% -111.54% 109.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.52 1.42 1.33 1.13 0.78 1.09 1.07 6.02%
  YoY % 7.04% 6.77% 17.70% 44.87% -28.44% 1.87% -
  Horiz. % 142.06% 132.71% 124.30% 105.61% 72.90% 101.87% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS