Highlights

[KRETAM] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -230.76%    YoY -     -43.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 417,964 643,552 567,380 166,328 310,700 392,968 352,972 2.86%
  YoY % -35.05% 13.43% 241.12% -46.47% -20.94% 11.33% -
  Horiz. % 118.41% 182.32% 160.74% 47.12% 88.02% 111.33% 100.00%
PBT -348 17,784 63,524 -16,672 -8,644 34,424 39,088 -
  YoY % -101.96% -72.00% 481.02% -92.87% -125.11% -11.93% -
  Horiz. % -0.89% 45.50% 162.52% -42.65% -22.11% 88.07% 100.00%
Tax 2,584 -11,220 -12,368 72 -3,152 -15,884 -11,240 -
  YoY % 123.03% 9.28% -17,277.78% 102.28% 80.16% -41.32% -
  Horiz. % -22.99% 99.82% 110.04% -0.64% 28.04% 141.32% 100.00%
NP 2,236 6,564 51,156 -16,600 -11,796 18,540 27,848 -34.31%
  YoY % -65.94% -87.17% 408.17% -40.73% -163.62% -33.42% -
  Horiz. % 8.03% 23.57% 183.70% -59.61% -42.36% 66.58% 100.00%
NP to SH 2,148 6,080 51,008 -16,356 -11,420 18,400 27,588 -34.64%
  YoY % -64.67% -88.08% 411.86% -43.22% -162.07% -33.30% -
  Horiz. % 7.79% 22.04% 184.89% -59.29% -41.39% 66.70% 100.00%
Tax Rate - % 63.09 % 19.47 % - % - % 46.14 % 28.76 % -
  YoY % 0.00% 224.04% 0.00% 0.00% 0.00% 60.43% -
  Horiz. % 0.00% 219.37% 67.70% 0.00% 0.00% 160.43% 100.00%
Total Cost 415,728 636,988 516,224 182,928 322,496 374,428 325,124 4.18%
  YoY % -34.74% 23.39% 182.20% -43.28% -13.87% 15.16% -
  Horiz. % 127.87% 195.92% 158.78% 56.26% 99.19% 115.16% 100.00%
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 901,353 -6.36%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 2.89% -
  Horiz. % 67.40% 80.05% 103.55% 101.04% 104.10% 102.89% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 901,353 -6.36%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 2.89% -
  Horiz. % 67.40% 80.05% 103.55% 101.04% 104.10% 102.89% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,858,636 1,903,333 1,840,000 364,920 36.16%
  YoY % 0.00% 0.00% 25.23% -2.35% 3.44% 404.22% -
  Horiz. % 637.84% 637.84% 637.84% 509.33% 521.57% 504.22% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.53 % 1.02 % 9.02 % -9.98 % -3.80 % 4.72 % 7.89 % -36.23%
  YoY % -48.04% -88.69% 190.38% -162.63% -180.51% -40.18% -
  Horiz. % 6.72% 12.93% 114.32% -126.49% -48.16% 59.82% 100.00%
ROE 0.35 % 0.84 % 5.46 % -1.80 % -1.22 % 1.98 % 3.06 % -30.32%
  YoY % -58.33% -84.62% 403.33% -47.54% -161.62% -35.29% -
  Horiz. % 11.44% 27.45% 178.43% -58.82% -39.87% 64.71% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.96 27.65 24.38 8.95 16.32 21.36 96.73 -24.46%
  YoY % -35.05% 13.41% 172.40% -45.16% -23.60% -77.92% -
  Horiz. % 18.57% 28.58% 25.20% 9.25% 16.87% 22.08% 100.00%
EPS 0.08 0.28 2.20 -0.88 -0.60 1.00 7.56 -53.13%
  YoY % -71.43% -87.27% 350.00% -46.67% -160.00% -86.77% -
  Horiz. % 1.06% 3.70% 29.10% -11.64% -7.94% 13.23% 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 0.2610 0.3100 0.4010 0.4900 0.4930 0.5040 2.4700 -31.23%
  YoY % -15.81% -22.69% -18.16% -0.61% -2.18% -79.60% -
  Horiz. % 10.57% 12.55% 16.23% 19.84% 19.96% 20.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.05 27.79 24.50 7.18 13.41 16.97 15.24 2.86%
  YoY % -35.05% 13.43% 241.23% -46.46% -20.98% 11.35% -
  Horiz. % 118.44% 182.35% 160.76% 47.11% 87.99% 111.35% 100.00%
EPS 0.09 0.26 2.20 -0.71 -0.49 0.79 1.19 -34.96%
  YoY % -65.38% -88.18% 409.86% -44.90% -162.03% -33.61% -
  Horiz. % 7.56% 21.85% 184.87% -59.66% -41.18% 66.39% 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 0.2623 0.3115 0.4030 0.3932 0.4051 0.4004 0.3892 -6.36%
  YoY % -15.79% -22.70% 2.49% -2.94% 1.17% 2.88% -
  Horiz. % 67.39% 80.04% 103.55% 101.03% 104.09% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4050 0.8500 0.6250 0.5400 0.4500 0.5900 1.9400 -
P/RPS 2.26 3.07 2.56 6.03 2.76 2.76 2.01 1.97%
  YoY % -26.38% 19.92% -57.55% 118.48% 0.00% 37.31% -
  Horiz. % 112.44% 152.74% 127.36% 300.00% 137.31% 137.31% 100.00%
P/EPS 438.87 325.41 28.52 -61.36 -75.00 59.00 25.66 60.48%
  YoY % 34.87% 1,040.99% 146.48% 18.19% -227.12% 129.93% -
  Horiz. % 1,710.33% 1,268.16% 111.15% -239.13% -292.28% 229.93% 100.00%
EY 0.23 0.31 3.51 -1.63 -1.33 1.69 3.90 -37.60%
  YoY % -25.81% -91.17% 315.34% -22.56% -178.70% -56.67% -
  Horiz. % 5.90% 7.95% 90.00% -41.79% -34.10% 43.33% 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 1.55 2.74 1.56 1.10 0.91 1.17 0.79 11.88%
  YoY % -43.43% 75.64% 41.82% 20.88% -22.22% 48.10% -
  Horiz. % 196.20% 346.84% 197.47% 139.24% 115.19% 148.10% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 25/05/18 26/05/17 25/05/16 27/05/15 26/05/14 22/05/13 -
Price 0.4000 0.8350 0.5600 0.5550 0.4150 0.5900 2.1300 -
P/RPS 2.23 3.02 2.30 6.20 2.54 2.76 2.20 0.23%
  YoY % -26.16% 31.30% -62.90% 144.09% -7.97% 25.45% -
  Horiz. % 101.36% 137.27% 104.55% 281.82% 115.45% 125.45% 100.00%
P/EPS 433.45 319.67 25.55 -63.07 -69.17 59.00 28.17 57.68%
  YoY % 35.59% 1,151.15% 140.51% 8.82% -217.24% 109.44% -
  Horiz. % 1,538.69% 1,134.79% 90.70% -223.89% -245.54% 209.44% 100.00%
EY 0.23 0.31 3.91 -1.59 -1.45 1.69 3.55 -36.61%
  YoY % -25.81% -92.07% 345.91% -9.66% -185.80% -52.39% -
  Horiz. % 6.48% 8.73% 110.14% -44.79% -40.85% 47.61% 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 1.53 2.69 1.40 1.13 0.84 1.17 0.86 10.07%
  YoY % -43.12% 92.14% 23.89% 34.52% -28.21% 36.05% -
  Horiz. % 177.91% 312.79% 162.79% 131.40% 97.67% 136.05% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers