Highlights

[KRETAM] YoY Cumulative 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 -     18.28%    YoY -     163.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 435,726 458,134 268,040 289,304 290,149 271,191 223,752 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 -6,980 32,961 12,890 -9,089 21,578 18,952 46,251 -
  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 -2,763 -11,926 -5,101 -4,253 -12,743 -5,074 1,640 -
  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 -9,743 21,035 7,789 -13,342 8,835 13,878 47,891 -
  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 -9,931 20,898 7,930 -13,239 8,641 13,794 47,895 -
  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 445,469 437,099 260,251 302,646 281,314 257,313 175,861 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 688,977 940,361 893,069 908,083 906,385 911,062 906,714 -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 688,977 940,361 893,069 908,083 906,385 911,062 906,714 -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 -1.44 % 2.22 % 0.89 % -1.46 % 0.95 % 1.51 % 5.28 % -
  YoY % -164.86% 149.44% 160.96% -253.68% -37.09% -71.40% -
  Horiz. % -27.27% 42.05% 16.86% -27.65% 17.99% 28.60% 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 18.72 19.68 14.20 15.52 15.78 74.12 61.20 -17.91%
  YoY % -4.88% 38.59% -8.51% -1.65% -78.71% 21.11% -
  Horiz. % 30.59% 32.16% 23.20% 25.36% 25.78% 121.11% 100.00%
EPS -0.43 0.90 0.42 -0.71 0.47 3.77 13.10 -
  YoY % -147.78% 114.29% 159.15% -251.06% -87.53% -71.22% -
  Horiz. % -3.28% 6.87% 3.21% -5.42% 3.59% 28.78% 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 18.81 19.78 11.57 12.49 12.53 11.71 9.66 11.74%
  YoY % -4.90% 70.96% -7.37% -0.32% 7.00% 21.22% -
  Horiz. % 194.72% 204.76% 119.77% 129.30% 129.71% 121.22% 100.00%
EPS -0.43 0.90 0.34 -0.57 0.37 0.60 2.07 -
  YoY % -147.78% 164.71% 159.65% -254.05% -38.33% -71.01% -
  Horiz. % -20.77% 43.48% 16.43% -27.54% 17.87% 28.99% 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 2.14 2.87 3.56 2.80 3.29 4.09 3.59 -8.26%
  YoY % -25.44% -19.38% 27.14% -14.89% -19.56% 13.93% -
  Horiz. % 59.61% 79.94% 99.16% 77.99% 91.64% 113.93% 100.00%
P/EPS -93.75 62.93 120.24 -61.27 110.64 80.37 16.79 -
  YoY % -248.98% -47.66% 296.25% -155.38% 37.66% 378.68% -
  Horiz. % -558.37% 374.81% 716.14% -364.92% 658.96% 478.68% 100.00%
EY -1.07 1.59 0.83 -1.63 0.90 1.24 5.95 -
  YoY % -167.30% 91.57% 150.92% -281.11% -27.42% -79.16% -
  Horiz. % -17.98% 26.72% 13.95% -27.39% 15.13% 20.84% 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 2.03 2.79 3.77 3.00 3.17 4.75 3.30 -7.78%
  YoY % -27.24% -25.99% 25.67% -5.36% -33.26% 43.94% -
  Horiz. % 61.52% 84.55% 114.24% 90.91% 96.06% 143.94% 100.00%
P/EPS -89.06 61.26 127.38 -65.49 106.38 93.37 15.42 -
  YoY % -245.38% -51.91% 294.50% -161.56% 13.93% 505.51% -
  Horiz. % -577.56% 397.28% 826.07% -424.71% 689.88% 605.51% 100.00%
EY -1.12 1.63 0.79 -1.53 0.94 1.07 6.49 -
  YoY % -168.71% 106.33% 151.63% -262.77% -12.15% -83.51% -
  Horiz. % -17.26% 25.12% 12.17% -23.57% 14.48% 16.49% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers