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 - 2,327,627
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 7.15 13.35 16.88 15.16 2.86%
  YoY % -35.05% 13.41% 240.98% -46.44% -20.91% 11.35% -
  Horiz. % 118.47% 182.39% 160.82% 47.16% 88.06% 111.35% 100.00%
EPS 0.08 0.28 2.20 -0.70 -0.49 0.79 1.19 -36.22%
  YoY % -71.43% -87.27% 414.29% -42.86% -162.03% -33.61% -
  Horiz. % 6.72% 23.53% 184.87% -58.82% -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 0.2610 0.3100 0.4010 0.3913 0.4031 0.3984 0.3872 -6.36%
  YoY % -15.81% -22.69% 2.48% -2.93% 1.18% 2.89% -
  Horiz. % 67.41% 80.06% 103.56% 101.06% 104.11% 102.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS