Highlights

[KRETAM] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -30.72%    YoY -     746.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 394,544 381,756 616,504 579,194 244,222 354,984 371,100 1.03%
  YoY % 3.35% -38.08% 6.44% 137.16% -31.20% -4.34% -
  Horiz. % 106.32% 102.87% 166.13% 156.07% 65.81% 95.66% 100.00%
PBT 39,692 -24,986 252 52,230 -5,008 -5,070 30,224 4.64%
  YoY % 258.86% -10,015.08% -99.52% 1,142.93% 1.22% -116.77% -
  Horiz. % 131.33% -82.67% 0.83% 172.81% -16.57% -16.77% 100.00%
Tax -6,156 4,730 -4,402 -16,674 -716 -5,426 -15,944 -14.65%
  YoY % -230.15% 207.45% 73.60% -2,228.77% 86.80% 65.97% -
  Horiz. % 38.61% -29.67% 27.61% 104.58% 4.49% 34.03% 100.00%
NP 33,536 -20,256 -4,150 35,556 -5,724 -10,496 14,280 15.28%
  YoY % 265.56% -388.10% -111.67% 721.17% 45.46% -173.50% -
  Horiz. % 234.85% -141.85% -29.06% 248.99% -40.08% -73.50% 100.00%
NP to SH 33,360 -20,234 -4,604 35,336 -5,464 -10,314 14,136 15.37%
  YoY % 264.87% -339.49% -113.03% 746.71% 47.02% -172.96% -
  Horiz. % 235.99% -143.14% -32.57% 249.97% -38.65% -72.96% 100.00%
Tax Rate 15.51 % - % 1,746.83 % 31.92 % - % - % 52.75 % -18.44%
  YoY % 0.00% 0.00% 5,372.52% 0.00% 0.00% 0.00% -
  Horiz. % 29.40% 0.00% 3,311.53% 60.51% 0.00% 0.00% 100.00%
Total Cost 361,008 402,012 620,654 543,638 249,946 365,480 356,820 0.19%
  YoY % -10.20% -35.23% 14.17% 117.50% -31.61% 2.43% -
  Horiz. % 101.17% 112.67% 173.94% 152.36% 70.05% 102.43% 100.00%
Net Worth 621,476 598,200 695,960 938,033 892,453 906,158 911,400 -6.18%
  YoY % 3.89% -14.05% -25.81% 5.11% -1.51% -0.58% -
  Horiz. % 68.19% 65.64% 76.36% 102.92% 97.92% 99.42% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 621,476 598,200 695,960 938,033 892,453 906,158 911,400 -6.18%
  YoY % 3.89% -14.05% -25.81% 5.11% -1.51% -0.58% -
  Horiz. % 68.19% 65.64% 76.36% 102.92% 97.92% 99.42% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 1,821,333 1,841,785 1,860,000 3.81%
  YoY % 0.00% 0.00% 0.00% 27.80% -1.11% -0.98% -
  Horiz. % 125.14% 125.14% 125.14% 125.14% 97.92% 99.02% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.50 % -5.31 % -0.67 % 6.14 % -2.34 % -2.96 % 3.85 % 14.10%
  YoY % 260.08% -692.54% -110.91% 362.39% 20.95% -176.88% -
  Horiz. % 220.78% -137.92% -17.40% 159.48% -60.78% -76.88% 100.00%
ROE 5.37 % -3.38 % -0.66 % 3.77 % -0.61 % -1.14 % 1.55 % 22.99%
  YoY % 258.88% -412.12% -117.51% 718.03% 46.49% -173.55% -
  Horiz. % 346.45% -218.06% -42.58% 243.23% -39.35% -73.55% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.95 16.40 26.49 24.88 13.41 19.27 19.95 -2.68%
  YoY % 3.35% -38.09% 6.47% 85.53% -30.41% -3.41% -
  Horiz. % 84.96% 82.21% 132.78% 124.71% 67.22% 96.59% 100.00%
EPS 1.44 -0.86 -0.20 1.52 -0.30 -0.56 0.76 11.23%
  YoY % 267.44% -330.00% -113.16% 606.67% 46.43% -173.68% -
  Horiz. % 189.47% -113.16% -26.32% 200.00% -39.47% -73.68% 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 0.2670 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 -9.62%
  YoY % 3.89% -14.05% -25.81% -17.76% -0.41% 0.41% -
  Horiz. % 54.49% 52.45% 61.02% 82.24% 100.00% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.95 16.40 26.49 24.88 10.49 15.25 15.94 1.03%
  YoY % 3.35% -38.09% 6.47% 137.18% -31.21% -4.33% -
  Horiz. % 106.34% 102.89% 166.19% 156.09% 65.81% 95.67% 100.00%
EPS 1.44 -0.86 -0.20 1.52 -0.23 -0.44 0.61 15.38%
  YoY % 267.44% -330.00% -113.16% 760.87% 47.73% -172.13% -
  Horiz. % 236.07% -140.98% -32.79% 249.18% -37.70% -72.13% 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 0.2670 0.2570 0.2990 0.4030 0.3834 0.3893 0.3916 -6.18%
  YoY % 3.89% -14.05% -25.81% 5.11% -1.52% -0.59% -
  Horiz. % 68.18% 65.63% 76.35% 102.91% 97.91% 99.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4300 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 -
P/RPS 2.54 2.38 1.60 2.23 4.33 2.13 2.88 -2.07%
  YoY % 6.72% 48.75% -28.25% -48.50% 103.29% -26.04% -
  Horiz. % 88.19% 82.64% 55.56% 77.43% 150.35% 73.96% 100.00%
P/EPS 30.00 -44.86 -214.87 36.56 -193.33 -73.21 75.66 -14.28%
  YoY % 166.87% 79.12% -687.72% 118.91% -164.08% -196.76% -
  Horiz. % 39.65% -59.29% -283.99% 48.32% -255.52% -96.76% 100.00%
EY 3.33 -2.23 -0.47 2.74 -0.52 -1.37 1.32 16.66%
  YoY % 249.33% -374.47% -117.15% 626.92% 62.04% -203.79% -
  Horiz. % 252.27% -168.94% -35.61% 207.58% -39.39% -103.79% 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 1.61 1.52 1.42 1.38 1.18 0.83 1.17 5.46%
  YoY % 5.92% 7.04% 2.90% 16.95% 42.17% -29.06% -
  Horiz. % 137.61% 129.91% 121.37% 117.95% 100.85% 70.94% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 -
Price 0.4950 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 -
P/RPS 2.92 2.38 1.60 2.15 4.14 2.00 2.68 1.44%
  YoY % 22.69% 48.75% -25.58% -48.07% 107.00% -25.37% -
  Horiz. % 108.96% 88.81% 59.70% 80.22% 154.48% 74.63% 100.00%
P/EPS 34.54 -44.86 -214.87 35.24 -185.00 -68.75 70.39 -11.18%
  YoY % 177.00% 79.12% -709.73% 119.05% -169.09% -197.67% -
  Horiz. % 49.07% -63.73% -305.26% 50.06% -262.82% -97.67% 100.00%
EY 2.90 -2.23 -0.47 2.84 -0.54 -1.45 1.42 12.63%
  YoY % 230.04% -374.47% -116.55% 625.93% 62.76% -202.11% -
  Horiz. % 204.23% -157.04% -33.10% 200.00% -38.03% -102.11% 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 1.85 1.52 1.42 1.33 1.13 0.78 1.09 9.21%
  YoY % 21.71% 7.04% 6.77% 17.70% 44.87% -28.44% -
  Horiz. % 169.72% 139.45% 130.28% 122.02% 103.67% 71.56% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

468  256  652  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.285+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 NETX 0.15+0.005 
 VIVOCOM 1.08-0.06 

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!
PARTNERS & BROKERS