Highlights

[KRETAM] YoY Quarter Result on 2018-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -351.45%    YoY -     -180.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 102,998 86,387 147,363 147,753 80,529 99,817 87,308 2.79%
  YoY % 19.23% -41.38% -0.26% 83.48% -19.32% 14.33% -
  Horiz. % 117.97% 98.95% 168.79% 169.23% 92.24% 114.33% 100.00%
PBT 16,044 -12,406 -4,320 10,048 1,664 -375 6,507 16.22%
  YoY % 229.32% -187.18% -142.99% 503.85% 543.73% -105.76% -
  Horiz. % 246.57% -190.66% -66.39% 154.42% 25.57% -5.76% 100.00%
Tax -1,791 1,719 604 -5,200 -375 -1,926 -4,001 -12.53%
  YoY % -204.19% 184.60% 111.62% -1,286.67% 80.53% 51.86% -
  Horiz. % 44.76% -42.96% -15.10% 129.97% 9.37% 48.14% 100.00%
NP 14,253 -10,687 -3,716 4,848 1,289 -2,301 2,506 33.57%
  YoY % 233.37% -187.59% -176.65% 276.11% 156.02% -191.82% -
  Horiz. % 568.76% -426.46% -148.28% 193.46% 51.44% -91.82% 100.00%
NP to SH 14,208 -10,654 -3,822 4,775 1,358 -2,305 2,469 33.83%
  YoY % 233.36% -178.75% -180.04% 251.62% 158.92% -193.36% -
  Horiz. % 575.46% -431.51% -154.80% 193.40% 55.00% -93.36% 100.00%
Tax Rate 11.16 % - % - % 51.75 % 22.54 % - % 61.49 % -24.74%
  YoY % 0.00% 0.00% 0.00% 129.59% 0.00% 0.00% -
  Horiz. % 18.15% 0.00% 0.00% 84.16% 36.66% 0.00% 100.00%
Total Cost 88,745 97,074 151,079 142,905 79,240 102,118 84,802 0.76%
  YoY % -8.58% -35.75% 5.72% 80.34% -22.40% 20.42% -
  Horiz. % 104.65% 114.47% 178.15% 168.52% 93.44% 120.42% 100.00%
Net Worth 621,476 598,200 695,960 938,033 950,600 945,050 930,623 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.78% 100.80% 102.15% 101.55% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 621,476 598,200 695,960 938,033 950,600 945,050 930,623 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.78% 100.80% 102.15% 101.55% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 1,939,999 1,920,833 1,899,230 3.44%
  YoY % 0.00% 0.00% 0.00% 19.98% 1.00% 1.14% -
  Horiz. % 122.56% 122.56% 122.56% 122.56% 102.15% 101.14% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 13.84 % -12.37 % -2.52 % 3.28 % 1.60 % -2.31 % 2.87 % 29.95%
  YoY % 211.88% -390.87% -176.83% 105.00% 169.26% -180.49% -
  Horiz. % 482.23% -431.01% -87.80% 114.29% 55.75% -80.49% 100.00%
ROE 2.29 % -1.78 % -0.55 % 0.51 % 0.14 % -0.24 % 0.27 % 42.76%
  YoY % 228.65% -223.64% -207.84% 264.29% 158.33% -188.89% -
  Horiz. % 848.15% -659.26% -203.70% 188.89% 51.85% -88.89% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.43 3.71 6.33 6.35 4.15 5.20 4.60 -0.63%
  YoY % 19.41% -41.39% -0.31% 53.01% -20.19% 13.04% -
  Horiz. % 96.30% 80.65% 137.61% 138.04% 90.22% 113.04% 100.00%
EPS 0.61 -0.46 -0.16 0.21 0.07 -0.12 0.13 29.36%
  YoY % 232.61% -187.50% -176.19% 200.00% 158.33% -192.31% -
  Horiz. % 469.23% -353.85% -123.08% 161.54% 53.85% -92.31% 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 0.2670 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 -9.62%
  YoY % 3.89% -14.05% -25.81% -17.76% -0.41% 0.41% -
  Horiz. % 54.49% 52.45% 61.02% 82.24% 100.00% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.43 3.71 6.33 6.35 3.46 4.29 3.75 2.81%
  YoY % 19.41% -41.39% -0.31% 83.53% -19.35% 14.40% -
  Horiz. % 118.13% 98.93% 168.80% 169.33% 92.27% 114.40% 100.00%
EPS 0.61 -0.46 -0.16 0.21 0.06 -0.10 0.11 33.01%
  YoY % 232.61% -187.50% -176.19% 250.00% 160.00% -190.91% -
  Horiz. % 554.55% -418.18% -145.45% 190.91% 54.55% -90.91% 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 0.2670 0.2570 0.2990 0.4030 0.4084 0.4060 0.3998 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.79% 100.80% 102.15% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4300 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 -
P/RPS 9.72 10.51 6.71 8.74 13.97 7.89 12.51 -4.11%
  YoY % -7.52% 56.63% -23.23% -37.44% 77.06% -36.93% -
  Horiz. % 77.70% 84.01% 53.64% 69.86% 111.67% 63.07% 100.00%
P/EPS 70.44 -85.21 -258.83 270.54 828.57 -341.67 442.31 -26.36%
  YoY % 182.67% 67.08% -195.67% -67.35% 342.51% -177.25% -
  Horiz. % 15.93% -19.26% -58.52% 61.17% 187.33% -77.25% 100.00%
EY 1.42 -1.17 -0.39 0.37 0.12 -0.29 0.23 35.41%
  YoY % 221.37% -200.00% -205.41% 208.33% 141.38% -226.09% -
  Horiz. % 617.39% -508.70% -169.57% 160.87% 52.17% -126.09% 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 1.61 1.52 1.42 1.38 1.18 0.83 1.17 5.46%
  YoY % 5.92% 7.04% 2.90% 16.95% 42.17% -29.06% -
  Horiz. % 137.61% 129.91% 121.37% 117.95% 100.85% 70.94% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 -
Price 0.4950 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 -
P/RPS 11.19 10.51 6.71 8.43 13.37 7.41 11.64 -0.65%
  YoY % 6.47% 56.63% -20.40% -36.95% 80.43% -36.34% -
  Horiz. % 96.13% 90.29% 57.65% 72.42% 114.86% 63.66% 100.00%
P/EPS 81.09 -85.21 -258.83 260.79 792.86 -320.83 411.54 -23.70%
  YoY % 195.16% 67.08% -199.25% -67.11% 347.13% -177.96% -
  Horiz. % 19.70% -20.71% -62.89% 63.37% 192.66% -77.96% 100.00%
EY 1.23 -1.17 -0.39 0.38 0.13 -0.31 0.24 31.27%
  YoY % 205.13% -200.00% -202.63% 192.31% 141.94% -229.17% -
  Horiz. % 512.50% -487.50% -162.50% 158.33% 54.17% -129.17% 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 1.85 1.52 1.42 1.33 1.13 0.78 1.09 9.21%
  YoY % 21.71% 7.04% 6.77% 17.70% 44.87% -28.44% -
  Horiz. % 169.72% 139.45% 130.28% 122.02% 103.67% 71.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

201  448  573  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 KSTAR 0.45+0.08 
 MAHSING 0.985-0.015 
 DATAPRP 0.20-0.02 
 DGSB 0.22+0.005 
 SUPERMX 9.73-0.05 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.170.00 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. 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
PARTNERS & BROKERS