Highlights

[KRETAM] YoY Quarter Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     133.21%    YoY -     158.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 147,363 147,753 80,529 99,817 87,308 84,647 62,139 15.47%
  YoY % -0.26% 83.48% -19.32% 14.33% 3.14% 36.22% -
  Horiz. % 237.15% 237.78% 129.59% 160.64% 140.50% 136.22% 100.00%
PBT -4,320 10,048 1,664 -375 6,507 -621 10,329 -
  YoY % -142.99% 503.85% 543.73% -105.76% 1,147.83% -106.01% -
  Horiz. % -41.82% 97.28% 16.11% -3.63% 63.00% -6.01% 100.00%
Tax 604 -5,200 -375 -1,926 -4,001 4 14,266 -40.95%
  YoY % 111.62% -1,286.67% 80.53% 51.86% -100,125.00% -99.97% -
  Horiz. % 4.23% -36.45% -2.63% -13.50% -28.05% 0.03% 100.00%
NP -3,716 4,848 1,289 -2,301 2,506 -617 24,595 -
  YoY % -176.65% 276.11% 156.02% -191.82% 506.16% -102.51% -
  Horiz. % -15.11% 19.71% 5.24% -9.36% 10.19% -2.51% 100.00%
NP to SH -3,822 4,775 1,358 -2,305 2,469 -607 24,571 -
  YoY % -180.04% 251.62% 158.92% -193.36% 506.75% -102.47% -
  Horiz. % -15.55% 19.43% 5.53% -9.38% 10.05% -2.47% 100.00%
Tax Rate - % 51.75 % 22.54 % - % 61.49 % - % -138.12 % -
  YoY % 0.00% 129.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -37.47% -16.32% 0.00% -44.52% 0.00% 100.00%
Total Cost 151,079 142,905 79,240 102,118 84,802 85,264 37,544 26.10%
  YoY % 5.72% 80.34% -22.40% 20.42% -0.54% 127.10% -
  Horiz. % 402.41% 380.63% 211.06% 272.00% 225.87% 227.10% 100.00%
Net Worth 695,960 938,033 950,600 945,050 930,623 881,935 890,835 -4.03%
  YoY % -25.81% -1.32% 0.59% 1.55% 5.52% -1.00% -
  Horiz. % 78.12% 105.30% 106.71% 106.09% 104.47% 99.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 695,960 938,033 950,600 945,050 930,623 881,935 890,835 -4.03%
  YoY % -25.81% -1.32% 0.59% 1.55% 5.52% -1.00% -
  Horiz. % 78.12% 105.30% 106.71% 106.09% 104.47% 99.00% 100.00%
NOSH 2,327,627 2,327,627 1,939,999 1,920,833 1,899,230 357,058 365,096 36.15%
  YoY % 0.00% 19.98% 1.00% 1.14% 431.91% -2.20% -
  Horiz. % 637.54% 637.54% 531.37% 526.12% 520.20% 97.80% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.52 % 3.28 % 1.60 % -2.31 % 2.87 % -0.73 % 39.58 % -
  YoY % -176.83% 105.00% 169.26% -180.49% 493.15% -101.84% -
  Horiz. % -6.37% 8.29% 4.04% -5.84% 7.25% -1.84% 100.00%
ROE -0.55 % 0.51 % 0.14 % -0.24 % 0.27 % -0.07 % 2.76 % -
  YoY % -207.84% 264.29% 158.33% -188.89% 485.71% -102.54% -
  Horiz. % -19.93% 18.48% 5.07% -8.70% 9.78% -2.54% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.33 6.35 4.15 5.20 4.60 23.71 17.02 -15.19%
  YoY % -0.31% 53.01% -20.19% 13.04% -80.60% 39.31% -
  Horiz. % 37.19% 37.31% 24.38% 30.55% 27.03% 139.31% 100.00%
EPS -0.16 0.21 0.07 -0.12 0.13 -0.17 6.73 -
  YoY % -176.19% 200.00% 158.33% -192.31% 176.47% -102.53% -
  Horiz. % -2.38% 3.12% 1.04% -1.78% 1.93% -2.53% 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 0.2990 0.4030 0.4900 0.4920 0.4900 2.4700 2.4400 -29.51%
  YoY % -25.81% -17.76% -0.41% 0.41% -80.16% 1.23% -
  Horiz. % 12.25% 16.52% 20.08% 20.16% 20.08% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.33 6.35 3.46 4.29 3.75 3.64 2.67 15.47%
  YoY % -0.31% 83.53% -19.35% 14.40% 3.02% 36.33% -
  Horiz. % 237.08% 237.83% 129.59% 160.67% 140.45% 136.33% 100.00%
EPS -0.16 0.21 0.06 -0.10 0.11 -0.03 1.06 -
  YoY % -176.19% 250.00% 160.00% -190.91% 466.67% -102.83% -
  Horiz. % -15.09% 19.81% 5.66% -9.43% 10.38% -2.83% 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 0.2990 0.4030 0.4084 0.4060 0.3998 0.3789 0.3827 -4.03%
  YoY % -25.81% -1.32% 0.59% 1.55% 5.52% -0.99% -
  Horiz. % 78.13% 105.30% 106.72% 106.09% 104.47% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4250 0.5550 0.5800 0.4100 0.5750 2.2100 2.1000 -
P/RPS 6.71 8.74 13.97 7.89 12.51 9.32 12.34 -9.65%
  YoY % -23.23% -37.44% 77.06% -36.93% 34.23% -24.47% -
  Horiz. % 54.38% 70.83% 113.21% 63.94% 101.38% 75.53% 100.00%
P/EPS -258.83 270.54 828.57 -341.67 442.31 -1,300.00 31.20 -
  YoY % -195.67% -67.35% 342.51% -177.25% 134.02% -4,266.67% -
  Horiz. % -829.58% 867.12% 2,655.67% -1,095.10% 1,417.66% -4,166.67% 100.00%
EY -0.39 0.37 0.12 -0.29 0.23 -0.08 3.20 -
  YoY % -205.41% 208.33% 141.38% -226.09% 387.50% -102.50% -
  Horiz. % -12.19% 11.56% 3.75% -9.06% 7.19% -2.50% 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 1.42 1.38 1.18 0.83 1.17 0.89 0.86 8.71%
  YoY % 2.90% 16.95% 42.17% -29.06% 31.46% 3.49% -
  Horiz. % 165.12% 160.47% 137.21% 96.51% 136.05% 103.49% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 -
Price 0.4250 0.5350 0.5550 0.3850 0.5350 2.6400 2.3300 -
P/RPS 6.71 8.43 13.37 7.41 11.64 11.14 13.69 -11.20%
  YoY % -20.40% -36.95% 80.43% -36.34% 4.49% -18.63% -
  Horiz. % 49.01% 61.58% 97.66% 54.13% 85.03% 81.37% 100.00%
P/EPS -258.83 260.79 792.86 -320.83 411.54 -1,552.94 34.62 -
  YoY % -199.25% -67.11% 347.13% -177.96% 126.50% -4,585.67% -
  Horiz. % -747.63% 753.29% 2,290.18% -926.72% 1,188.73% -4,485.67% 100.00%
EY -0.39 0.38 0.13 -0.31 0.24 -0.06 2.89 -
  YoY % -202.63% 192.31% 141.94% -229.17% 500.00% -102.08% -
  Horiz. % -13.49% 13.15% 4.50% -10.73% 8.30% -2.08% 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 1.42 1.33 1.13 0.78 1.09 1.07 0.95 6.93%
  YoY % 6.77% 17.70% 44.87% -28.44% 1.87% 12.63% -
  Horiz. % 149.47% 140.00% 118.95% 82.11% 114.74% 112.63% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers