Highlights

[KRETAM] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     293.51%    YoY -     159.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 366,281 580,968 610,845 357,386 385,738 386,865 361,588 0.22%
  YoY % -36.95% -4.89% 70.92% -7.35% -0.29% 6.99% -
  Horiz. % 101.30% 160.67% 168.93% 98.84% 106.68% 106.99% 100.00%
PBT -23,090 -9,306 43,948 17,186 -12,118 28,770 25,269 -
  YoY % -148.11% -121.18% 155.71% 241.82% -142.12% 13.86% -
  Horiz. % -91.38% -36.83% 173.92% 68.01% -47.96% 113.86% 100.00%
Tax 4,013 -3,684 -15,901 -6,801 -5,670 -16,990 -6,765 -
  YoY % 208.94% 76.83% -133.80% -19.94% 66.62% -151.14% -
  Horiz. % -59.32% 54.45% 235.04% 100.53% 83.82% 251.14% 100.00%
NP -19,077 -12,990 28,046 10,385 -17,789 11,780 18,504 -
  YoY % -46.85% -146.32% 170.06% 158.38% -251.01% -36.34% -
  Horiz. % -103.10% -70.20% 151.57% 56.12% -96.14% 63.66% 100.00%
NP to SH -16,517 -13,241 27,864 10,573 -17,652 11,521 18,392 -
  YoY % -24.74% -147.52% 163.53% 159.90% -253.21% -37.36% -
  Horiz. % -89.81% -72.00% 151.50% 57.49% -95.98% 62.64% 100.00%
Tax Rate - % - % 36.18 % 39.57 % - % 59.06 % 26.77 % -
  YoY % 0.00% 0.00% -8.57% 0.00% 0.00% 120.62% -
  Horiz. % 0.00% 0.00% 135.15% 147.81% 0.00% 220.62% 100.00%
Total Cost 385,358 593,958 582,798 347,001 403,527 375,085 343,084 1.95%
  YoY % -35.12% 1.91% 67.95% -14.01% 7.58% 9.33% -
  Horiz. % 112.32% 173.12% 169.87% 101.14% 117.62% 109.33% 100.00%
Net Worth 593,544 688,977 940,361 893,068 908,083 906,385 911,062 -6.89%
  YoY % -13.85% -26.73% 5.30% -1.65% 0.19% -0.51% -
  Horiz. % 65.15% 75.62% 103.22% 98.02% 99.67% 99.49% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 593,544 688,977 940,361 893,068 908,083 906,385 911,062 -6.89%
  YoY % -13.85% -26.73% 5.30% -1.65% 0.19% -0.51% -
  Horiz. % 65.15% 75.62% 103.22% 98.02% 99.67% 99.49% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,888,095 1,864,647 1,838,510 365,888 36.10%
  YoY % 0.00% 0.00% 23.28% 1.26% 1.42% 402.48% -
  Horiz. % 636.16% 636.16% 636.16% 516.03% 509.62% 502.48% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.21 % -2.24 % 4.59 % 2.91 % -4.61 % 3.04 % 5.12 % -
  YoY % -132.59% -148.80% 57.73% 163.12% -251.64% -40.62% -
  Horiz. % -101.76% -43.75% 89.65% 56.84% -90.04% 59.38% 100.00%
ROE -2.78 % -1.92 % 2.96 % 1.18 % -1.94 % 1.27 % 2.02 % -
  YoY % -44.79% -164.86% 150.85% 160.82% -252.76% -37.13% -
  Horiz. % -137.62% -95.05% 146.53% 58.42% -96.04% 62.87% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.74 24.96 26.24 18.93 20.69 21.04 98.82 -26.36%
  YoY % -36.94% -4.88% 38.62% -8.51% -1.66% -78.71% -
  Horiz. % 15.93% 25.26% 26.55% 19.16% 20.94% 21.29% 100.00%
EPS -0.71 -0.57 1.20 0.56 -0.95 0.63 5.03 -
  YoY % -24.56% -147.50% 114.29% 158.95% -250.79% -87.48% -
  Horiz. % -14.12% -11.33% 23.86% 11.13% -18.89% 12.52% 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 0.2550 0.2960 0.4040 0.4730 0.4870 0.4930 2.4900 -31.59%
  YoY % -13.85% -26.73% -14.59% -2.87% -1.22% -80.20% -
  Horiz. % 10.24% 11.89% 16.22% 19.00% 19.56% 19.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.74 24.96 26.24 15.35 16.57 16.62 15.53 0.22%
  YoY % -36.94% -4.88% 70.94% -7.36% -0.30% 7.02% -
  Horiz. % 101.35% 160.72% 168.96% 98.84% 106.70% 107.02% 100.00%
EPS -0.71 -0.57 1.20 0.45 -0.76 0.49 0.79 -
  YoY % -24.56% -147.50% 166.67% 159.21% -255.10% -37.97% -
  Horiz. % -89.87% -72.15% 151.90% 56.96% -96.20% 62.03% 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 0.2550 0.2960 0.4040 0.3837 0.3901 0.3894 0.3914 -6.89%
  YoY % -13.85% -26.73% 5.29% -1.64% 0.18% -0.51% -
  Horiz. % 65.15% 75.63% 103.22% 98.03% 99.67% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3700 0.4000 0.5650 0.5050 0.4350 0.5200 3.0300 -
P/RPS 2.35 1.60 2.15 2.67 2.10 2.47 3.07 -4.35%
  YoY % 46.87% -25.58% -19.48% 27.14% -14.98% -19.54% -
  Horiz. % 76.55% 52.12% 70.03% 86.97% 68.40% 80.46% 100.00%
P/EPS -52.14 -70.31 47.20 90.18 -45.95 82.98 60.28 -
  YoY % 25.84% -248.96% -47.66% 296.26% -155.37% 37.66% -
  Horiz. % -86.50% -116.64% 78.30% 149.60% -76.23% 137.66% 100.00%
EY -1.92 -1.42 2.12 1.11 -2.18 1.21 1.66 -
  YoY % -35.21% -166.98% 90.99% 150.92% -280.17% -27.11% -
  Horiz. % -115.66% -85.54% 127.71% 66.87% -131.33% 72.89% 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 1.45 1.35 1.40 1.07 0.89 1.05 1.22 2.92%
  YoY % 7.41% -3.57% 30.84% 20.22% -15.24% -13.93% -
  Horiz. % 118.85% 110.66% 114.75% 87.70% 72.95% 86.07% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 24/11/17 29/11/16 23/11/15 24/11/14 22/11/13 -
Price 0.3850 0.3800 0.5500 0.5350 0.4650 0.5000 3.5200 -
P/RPS 2.45 1.52 2.10 2.83 2.25 2.38 3.56 -6.04%
  YoY % 61.18% -27.62% -25.80% 25.78% -5.46% -33.15% -
  Horiz. % 68.82% 42.70% 58.99% 79.49% 63.20% 66.85% 100.00%
P/EPS -54.25 -66.80 45.94 95.54 -49.12 79.79 70.03 -
  YoY % 18.79% -245.41% -51.92% 294.50% -161.56% 13.94% -
  Horiz. % -77.47% -95.39% 65.60% 136.43% -70.14% 113.94% 100.00%
EY -1.84 -1.50 2.18 1.05 -2.04 1.25 1.43 -
  YoY % -22.67% -168.81% 107.62% 151.47% -263.20% -12.59% -
  Horiz. % -128.67% -104.90% 152.45% 73.43% -142.66% 87.41% 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 1.51 1.28 1.36 1.13 0.95 1.01 1.41 1.15%
  YoY % 17.97% -5.88% 20.35% 18.95% -5.94% -28.37% -
  Horiz. % 107.09% 90.78% 96.45% 80.14% 67.38% 71.63% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers