Highlights

[KRETAM] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     90.66%    YoY -     507.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 395,596 510,473 637,567 378,500 407,378 439,555 362,266 1.48%
  YoY % -22.50% -19.93% 68.45% -7.09% -7.32% 21.33% -
  Horiz. % 109.20% 140.91% 175.99% 104.48% 112.45% 121.33% 100.00%
PBT -2,692 -27,922 35,176 32,699 1,400 21,975 20,733 -
  YoY % 90.36% -179.38% 7.58% 2,235.64% -93.63% 5.99% -
  Horiz. % -12.98% -134.67% 169.66% 157.71% 6.75% 105.99% 100.00%
Tax 140 -1,187 -14,327 -12,644 3,632 -11,216 -5,540 -
  YoY % 111.79% 91.71% -13.31% -448.13% 132.38% -102.45% -
  Horiz. % -2.53% 21.43% 258.61% 228.23% -65.56% 202.45% 100.00%
NP -2,552 -29,109 20,849 20,055 5,032 10,759 15,193 -
  YoY % 91.23% -239.62% 3.96% 298.55% -53.23% -29.18% -
  Horiz. % -16.80% -191.59% 137.23% 132.00% 33.12% 70.82% 100.00%
NP to SH -659 -29,311 17,240 20,159 -4,945 10,684 15,043 -
  YoY % 97.75% -270.02% -14.48% 507.66% -146.28% -28.98% -
  Horiz. % -4.38% -194.85% 114.60% 134.01% -32.87% 71.02% 100.00%
Tax Rate - % - % 40.73 % 38.67 % -259.43 % 51.04 % 26.72 % -
  YoY % 0.00% 0.00% 5.33% 114.91% -608.29% 91.02% -
  Horiz. % 0.00% 0.00% 152.43% 144.72% -970.92% 191.02% 100.00%
Total Cost 398,148 539,582 616,718 358,445 402,346 428,796 347,073 2.31%
  YoY % -26.21% -12.51% 72.05% -10.91% -6.17% 23.55% -
  Horiz. % 114.72% 155.47% 177.69% 103.28% 115.93% 123.55% 100.00%
Net Worth 605,183 66,802,900 91,708,512 81,276,271 935,746 920,890 183,018 22.05%
  YoY % -99.09% -27.16% 12.84% 8,585.72% 1.61% 403.17% -
  Horiz. % 330.67% 36,500.66% 50,108.91% 44,408.81% 511.29% 503.17% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 23,276 20,576 - - - -
  YoY % 0.00% 0.00% 13.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.12% 100.00% - - -
Div Payout % - % - % 135.01 % 102.07 % - % - % - % -
  YoY % 0.00% 0.00% 32.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.27% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 605,183 66,802,900 91,708,512 81,276,271 935,746 920,890 183,018 22.05%
  YoY % -99.09% -27.16% 12.84% 8,585.72% 1.61% 403.17% -
  Horiz. % 330.67% 36,500.66% 50,108.91% 44,408.81% 511.29% 503.17% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,901,923 1,864,151 365,306 36.14%
  YoY % 0.00% 0.00% 13.12% 8.19% 2.03% 410.30% -
  Horiz. % 637.17% 637.17% 637.17% 563.26% 520.64% 510.30% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.65 % -5.70 % 3.27 % 5.30 % 1.24 % 2.45 % 4.19 % -
  YoY % 88.60% -274.31% -38.30% 327.42% -49.39% -41.53% -
  Horiz. % -15.51% -136.04% 78.04% 126.49% 29.59% 58.47% 100.00%
ROE -0.11 % -0.04 % 0.02 % 0.02 % -0.53 % 1.16 % 8.22 % -
  YoY % -175.00% -300.00% 0.00% 103.77% -145.69% -85.89% -
  Horiz. % -1.34% -0.49% 0.24% 0.24% -6.45% 14.11% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 18.39 21.42 23.58 99.17 -25.46%
  YoY % -22.48% -19.93% 48.94% -14.15% -9.16% -76.22% -
  Horiz. % 17.14% 22.11% 27.62% 18.54% 21.60% 23.78% 100.00%
EPS -0.03 -1.26 0.74 1.04 -0.26 0.57 0.82 -
  YoY % 97.62% -270.27% -28.85% 500.00% -145.61% -30.49% -
  Horiz. % -3.66% -153.66% 90.24% 126.83% -31.71% 69.51% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.2600 28.7000 39.4000 39.5000 0.4920 0.4940 0.5010 -10.35%
  YoY % -99.09% -27.16% -0.25% 7,928.45% -0.40% -1.40% -
  Horiz. % 51.90% 5,728.54% 7,864.27% 7,884.23% 98.20% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,534
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 16.26 17.50 18.89 15.56 1.49%
  YoY % -22.48% -19.93% 68.45% -7.09% -7.36% 21.40% -
  Horiz. % 109.25% 140.94% 176.03% 104.50% 112.47% 121.40% 100.00%
EPS -0.03 -1.26 0.74 0.87 -0.21 0.46 0.65 -
  YoY % 97.62% -270.27% -14.94% 514.29% -145.65% -29.23% -
  Horiz. % -4.62% -193.85% 113.85% 133.85% -32.31% 70.77% 100.00%
DPS 0.00 0.00 1.00 0.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 13.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.64% 100.00% - - -
NAPS 0.2600 28.7011 39.4016 34.9195 0.4020 0.3957 0.0786 22.05%
  YoY % -99.09% -27.16% 12.84% 8,586.44% 1.59% 403.44% -
  Horiz. % 330.79% 36,515.39% 50,129.26% 44,426.84% 511.45% 503.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4350 0.4100 0.5400 0.5450 0.4600 0.4500 3.7400 -
P/RPS 2.56 1.87 1.97 2.96 2.15 1.91 3.77 -6.24%
  YoY % 36.90% -5.08% -33.45% 37.67% 12.57% -49.34% -
  Horiz. % 67.90% 49.60% 52.25% 78.51% 57.03% 50.66% 100.00%
P/EPS -1,536.45 -32.56 72.91 55.63 -176.92 78.52 90.82 -
  YoY % -4,618.83% -144.66% 31.06% 131.44% -325.32% -13.54% -
  Horiz. % -1,691.75% -35.85% 80.28% 61.25% -194.80% 86.46% 100.00%
EY -0.07 -3.07 1.37 1.80 -0.57 1.27 1.10 -
  YoY % 97.72% -324.09% -23.89% 415.79% -144.88% 15.45% -
  Horiz. % -6.36% -279.09% 124.55% 163.64% -51.82% 115.45% 100.00%
DY 0.00 0.00 1.85 1.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.09% 100.00% - - -
P/NAPS 1.67 0.01 0.01 0.01 0.93 0.91 7.47 -22.09%
  YoY % 16,600.00% 0.00% 0.00% -98.92% 2.20% -87.82% -
  Horiz. % 22.36% 0.13% 0.13% 0.13% 12.45% 12.18% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 25/02/19 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.4300 0.4000 0.8450 0.5500 0.5800 0.4600 0.6050 -
P/RPS 2.53 1.82 3.08 2.99 2.71 1.95 0.61 26.74%
  YoY % 39.01% -40.91% 3.01% 10.33% 38.97% 219.67% -
  Horiz. % 414.75% 298.36% 504.92% 490.16% 444.26% 319.67% 100.00%
P/EPS -1,518.79 -31.76 114.09 56.14 -223.08 80.26 14.69 -
  YoY % -4,682.08% -127.84% 103.22% 125.17% -377.95% 446.36% -
  Horiz. % -10,338.94% -216.20% 776.65% 382.16% -1,518.58% 546.36% 100.00%
EY -0.07 -3.15 0.88 1.78 -0.45 1.25 6.81 -
  YoY % 97.78% -457.95% -50.56% 495.56% -136.00% -81.64% -
  Horiz. % -1.03% -46.26% 12.92% 26.14% -6.61% 18.36% 100.00%
DY 0.00 0.00 1.18 1.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -35.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.84% 100.00% - - -
P/NAPS 1.65 0.01 0.02 0.01 1.18 0.93 1.21 5.30%
  YoY % 16,400.00% -50.00% 100.00% -99.15% 26.88% -23.14% -
  Horiz. % 136.36% 0.83% 1.65% 0.83% 97.52% 76.86% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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