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 604,667 695,960 938,033 892,453 906,158 911,400 903,273 -6.47%
  YoY % -13.12% -25.81% 5.11% -1.51% -0.58% 0.90% -
  Horiz. % 66.94% 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 604,667 695,960 938,033 892,453 906,158 911,400 903,273 -6.47%
  YoY % -13.12% -25.81% 5.11% -1.51% -0.58% 0.90% -
  Horiz. % 66.94% 77.05% 103.85% 98.80% 100.32% 100.90% 100.00%
NOSH 2,352,790 2,327,627 2,327,627 1,821,333 1,841,785 1,860,000 365,697 36.36%
  YoY % 1.08% 0.00% 27.80% -1.11% -0.98% 408.62% -
  Horiz. % 643.37% 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 -3.35 % -0.66 % 3.77 % -0.61 % -1.14 % 1.55 % 1.39 % -
  YoY % -407.58% -117.51% 718.03% 46.49% -173.55% 11.51% -
  Horiz. % -241.01% -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 16.23 26.49 24.88 13.41 19.27 19.95 94.55 -25.44%
  YoY % -38.73% 6.47% 85.53% -30.41% -3.41% -78.90% -
  Horiz. % 17.17% 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 - 2,316,086
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.48 26.62 25.01 10.54 15.33 16.02 14.93 1.66%
  YoY % -38.09% 6.44% 137.29% -31.25% -4.31% 7.30% -
  Horiz. % 110.38% 178.30% 167.52% 70.60% 102.68% 107.30% 100.00%
EPS -0.87 -0.20 1.53 -0.24 -0.45 0.61 0.54 -
  YoY % -335.00% -113.07% 737.50% 46.67% -173.77% 12.96% -
  Horiz. % -161.11% -37.04% 283.33% -44.44% -83.33% 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 0.2611 0.3005 0.4050 0.3853 0.3912 0.3935 0.3900 -6.47%
  YoY % -13.11% -25.80% 5.11% -1.51% -0.58% 0.90% -
  Horiz. % 66.95% 77.05% 103.85% 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 2.40 1.60 2.23 4.33 2.13 2.88 2.34 0.42%
  YoY % 50.00% -28.25% -48.50% 103.29% -26.04% 23.08% -
  Horiz. % 102.56% 68.38% 95.30% 185.04% 91.03% 123.08% 100.00%
P/EPS -45.35 -214.87 36.56 -193.33 -73.21 75.66 64.24 -
  YoY % 78.89% -687.72% 118.91% -164.08% -196.76% 17.78% -
  Horiz. % -70.59% -334.48% 56.91% -300.95% -113.96% 117.78% 100.00%
EY -2.21 -0.47 2.74 -0.52 -1.37 1.32 1.56 -
  YoY % -370.21% -117.15% 626.92% 62.04% -203.79% -15.38% -
  Horiz. % -141.67% -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 2.40 1.60 2.15 4.14 2.00 2.68 2.79 -2.48%
  YoY % 50.00% -25.58% -48.07% 107.00% -25.37% -3.94% -
  Horiz. % 86.02% 57.35% 77.06% 148.39% 71.68% 96.06% 100.00%
P/EPS -45.35 -214.87 35.24 -185.00 -68.75 70.39 76.74 -
  YoY % 78.89% -709.73% 119.05% -169.09% -197.67% -8.27% -
  Horiz. % -59.10% -280.00% 45.92% -241.07% -89.59% 91.73% 100.00%
EY -2.21 -0.47 2.84 -0.54 -1.45 1.42 1.30 -
  YoY % -370.21% -116.55% 625.93% 62.76% -202.11% 9.23% -
  Horiz. % -170.00% -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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers