Highlights

[KRETAM] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -175.72%    YoY -     -113.03%
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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers