Highlights

[KRETAM] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -21.15%    YoY -     163.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 580,968 610,845 357,386 385,738 386,865 361,588 298,336 11.74%
  YoY % -4.89% 70.92% -7.35% -0.29% 6.99% 21.20% -
  Horiz. % 194.74% 204.75% 119.79% 129.30% 129.67% 121.20% 100.00%
PBT -9,306 43,948 17,186 -12,118 28,770 25,269 61,668 -
  YoY % -121.18% 155.71% 241.82% -142.12% 13.86% -59.02% -
  Horiz. % -15.09% 71.27% 27.87% -19.65% 46.65% 40.98% 100.00%
Tax -3,684 -15,901 -6,801 -5,670 -16,990 -6,765 2,186 -
  YoY % 76.83% -133.80% -19.94% 66.62% -151.14% -409.39% -
  Horiz. % -168.48% -727.20% -311.04% -259.33% -777.01% -309.39% 100.00%
NP -12,990 28,046 10,385 -17,789 11,780 18,504 63,854 -
  YoY % -146.32% 170.06% 158.38% -251.01% -36.34% -71.02% -
  Horiz. % -20.34% 43.92% 16.26% -27.86% 18.45% 28.98% 100.00%
NP to SH -13,241 27,864 10,573 -17,652 11,521 18,392 63,860 -
  YoY % -147.52% 163.53% 159.90% -253.21% -37.36% -71.20% -
  Horiz. % -20.73% 43.63% 16.56% -27.64% 18.04% 28.80% 100.00%
Tax Rate - % 36.18 % 39.57 % - % 59.06 % 26.77 % -3.55 % -
  YoY % 0.00% -8.57% 0.00% 0.00% 120.62% 854.08% -
  Horiz. % 0.00% -1,019.15% -1,114.65% 0.00% -1,663.66% -754.08% 100.00%
Total Cost 593,958 582,798 347,001 403,527 375,085 343,084 234,481 16.75%
  YoY % 1.91% 67.95% -14.01% 7.58% 9.33% 46.32% -
  Horiz. % 253.31% 248.55% 147.99% 172.09% 159.96% 146.32% 100.00%
Net Worth 688,977 940,361 893,068 908,083 906,385 911,062 906,714 -4.47%
  YoY % -26.73% 5.30% -1.65% 0.19% -0.51% 0.48% -
  Horiz. % 75.99% 103.71% 98.50% 100.15% 99.96% 100.48% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 688,977 940,361 893,068 908,083 906,385 911,062 906,714 -4.47%
  YoY % -26.73% 5.30% -1.65% 0.19% -0.51% 0.48% -
  Horiz. % 75.99% 103.71% 98.50% 100.15% 99.96% 100.48% 100.00%
NOSH 2,327,627 2,327,627 1,888,095 1,864,647 1,838,510 365,888 365,610 36.12%
  YoY % 0.00% 23.28% 1.26% 1.42% 402.48% 0.08% -
  Horiz. % 636.64% 636.64% 516.42% 510.01% 502.86% 100.08% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.24 % 4.59 % 2.91 % -4.61 % 3.04 % 5.12 % 21.40 % -
  YoY % -148.80% 57.73% 163.12% -251.64% -40.62% -76.07% -
  Horiz. % -10.47% 21.45% 13.60% -21.54% 14.21% 23.93% 100.00%
ROE -1.92 % 2.96 % 1.18 % -1.94 % 1.27 % 2.02 % 7.04 % -
  YoY % -164.86% 150.85% 160.82% -252.76% -37.13% -71.31% -
  Horiz. % -27.27% 42.05% 16.76% -27.56% 18.04% 28.69% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.96 26.24 18.93 20.69 21.04 98.82 81.60 -17.91%
  YoY % -4.88% 38.62% -8.51% -1.66% -78.71% 21.10% -
  Horiz. % 30.59% 32.16% 23.20% 25.36% 25.78% 121.10% 100.00%
EPS -0.57 1.20 0.56 -0.95 0.63 5.03 17.47 -
  YoY % -147.50% 114.29% 158.95% -250.79% -87.48% -71.21% -
  Horiz. % -3.26% 6.87% 3.21% -5.44% 3.61% 28.79% 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 0.2960 0.4040 0.4730 0.4870 0.4930 2.4900 2.4800 -29.82%
  YoY % -26.73% -14.59% -2.87% -1.22% -80.20% 0.40% -
  Horiz. % 11.94% 16.29% 19.07% 19.64% 19.88% 100.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.08 26.37 15.43 16.65 16.70 15.61 12.88 11.74%
  YoY % -4.89% 70.90% -7.33% -0.30% 6.98% 21.20% -
  Horiz. % 194.72% 204.74% 119.80% 129.27% 129.66% 121.20% 100.00%
EPS -0.57 1.20 0.46 -0.76 0.50 0.79 2.76 -
  YoY % -147.50% 160.87% 160.53% -252.00% -36.71% -71.38% -
  Horiz. % -20.65% 43.48% 16.67% -27.54% 18.12% 28.62% 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 0.2975 0.4060 0.3856 0.3921 0.3913 0.3934 0.3915 -4.47%
  YoY % -26.72% 5.29% -1.66% 0.20% -0.53% 0.49% -
  Horiz. % 75.99% 103.70% 98.49% 100.15% 99.95% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4000 0.5650 0.5050 0.4350 0.5200 3.0300 2.2000 -
P/RPS 1.60 2.15 2.67 2.10 2.47 3.07 2.70 -8.35%
  YoY % -25.58% -19.48% 27.14% -14.98% -19.54% 13.70% -
  Horiz. % 59.26% 79.63% 98.89% 77.78% 91.48% 113.70% 100.00%
P/EPS -70.31 47.20 90.18 -45.95 82.98 60.28 12.60 -
  YoY % -248.96% -47.66% 296.26% -155.37% 37.66% 378.41% -
  Horiz. % -558.02% 374.60% 715.71% -364.68% 658.57% 478.41% 100.00%
EY -1.42 2.12 1.11 -2.18 1.21 1.66 7.94 -
  YoY % -166.98% 90.99% 150.92% -280.17% -27.11% -79.09% -
  Horiz. % -17.88% 26.70% 13.98% -27.46% 15.24% 20.91% 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 1.35 1.40 1.07 0.89 1.05 1.22 0.89 7.19%
  YoY % -3.57% 30.84% 20.22% -15.24% -13.93% 37.08% -
  Horiz. % 151.69% 157.30% 120.22% 100.00% 117.98% 137.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 29/11/16 23/11/15 24/11/14 22/11/13 21/11/12 -
Price 0.3800 0.5500 0.5350 0.4650 0.5000 3.5200 2.0200 -
P/RPS 1.52 2.10 2.83 2.25 2.38 3.56 2.48 -7.83%
  YoY % -27.62% -25.80% 25.78% -5.46% -33.15% 43.55% -
  Horiz. % 61.29% 84.68% 114.11% 90.73% 95.97% 143.55% 100.00%
P/EPS -66.80 45.94 95.54 -49.12 79.79 70.03 11.56 -
  YoY % -245.41% -51.92% 294.50% -161.56% 13.94% 505.80% -
  Horiz. % -577.85% 397.40% 826.47% -424.91% 690.22% 605.80% 100.00%
EY -1.50 2.18 1.05 -2.04 1.25 1.43 8.65 -
  YoY % -168.81% 107.62% 151.47% -263.20% -12.59% -83.47% -
  Horiz. % -17.34% 25.20% 12.14% -23.58% 14.45% 16.53% 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 1.28 1.36 1.13 0.95 1.01 1.41 0.81 7.92%
  YoY % -5.88% 20.35% 18.95% -5.94% -28.37% 74.07% -
  Horiz. % 158.02% 167.90% 139.51% 117.28% 124.69% 174.07% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers