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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 86,387 147,363 147,753 80,529 99,817 87,308 84,647 0.34%
  YoY % -41.38% -0.26% 83.48% -19.32% 14.33% 3.14% -
  Horiz. % 102.06% 174.09% 174.55% 95.14% 117.92% 103.14% 100.00%
PBT -12,406 -4,320 10,048 1,664 -375 6,507 -621 64.69%
  YoY % -187.18% -142.99% 503.85% 543.73% -105.76% 1,147.83% -
  Horiz. % 1,997.75% 695.65% -1,618.04% -267.95% 60.39% -1,047.83% 100.00%
Tax 1,719 604 -5,200 -375 -1,926 -4,001 4 174.58%
  YoY % 184.60% 111.62% -1,286.67% 80.53% 51.86% -100,125.00% -
  Horiz. % 42,975.00% 15,100.00% -130,000.00% -9,375.00% -48,150.00% -100,025.00% 100.00%
NP -10,687 -3,716 4,848 1,289 -2,301 2,506 -617 60.82%
  YoY % -187.59% -176.65% 276.11% 156.02% -191.82% 506.16% -
  Horiz. % 1,732.09% 602.27% -785.74% -208.91% 372.93% -406.16% 100.00%
NP to SH -10,654 -3,822 4,775 1,358 -2,305 2,469 -607 61.17%
  YoY % -178.75% -180.04% 251.62% 158.92% -193.36% 506.75% -
  Horiz. % 1,755.19% 629.65% -786.66% -223.72% 379.74% -406.75% 100.00%
Tax Rate - % - % 51.75 % 22.54 % - % 61.49 % - % -
  YoY % 0.00% 0.00% 129.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.16% 36.66% 0.00% 100.00% -
Total Cost 97,074 151,079 142,905 79,240 102,118 84,802 85,264 2.18%
  YoY % -35.75% 5.72% 80.34% -22.40% 20.42% -0.54% -
  Horiz. % 113.85% 177.19% 167.60% 92.93% 119.77% 99.46% 100.00%
Net Worth 595,234 695,960 938,033 950,600 945,050 930,623 881,935 -6.34%
  YoY % -14.47% -25.81% -1.32% 0.59% 1.55% 5.52% -
  Horiz. % 67.49% 78.91% 106.36% 107.79% 107.16% 105.52% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 595,234 695,960 938,033 950,600 945,050 930,623 881,935 -6.34%
  YoY % -14.47% -25.81% -1.32% 0.59% 1.55% 5.52% -
  Horiz. % 67.49% 78.91% 106.36% 107.79% 107.16% 105.52% 100.00%
NOSH 2,316,086 2,327,627 2,327,627 1,939,999 1,920,833 1,899,230 357,058 36.54%
  YoY % -0.50% 0.00% 19.98% 1.00% 1.14% 431.91% -
  Horiz. % 648.66% 651.89% 651.89% 543.33% 537.96% 531.91% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -12.37 % -2.52 % 3.28 % 1.60 % -2.31 % 2.87 % -0.73 % 60.23%
  YoY % -390.87% -176.83% 105.00% 169.26% -180.49% 493.15% -
  Horiz. % 1,694.52% 345.21% -449.32% -219.18% 316.44% -393.15% 100.00%
ROE -1.79 % -0.55 % 0.51 % 0.14 % -0.24 % 0.27 % -0.07 % 71.60%
  YoY % -225.45% -207.84% 264.29% 158.33% -188.89% 485.71% -
  Horiz. % 2,557.14% 785.71% -728.57% -200.00% 342.86% -385.71% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.73 6.33 6.35 4.15 5.20 4.60 23.71 -26.52%
  YoY % -41.07% -0.31% 53.01% -20.19% 13.04% -80.60% -
  Horiz. % 15.73% 26.70% 26.78% 17.50% 21.93% 19.40% 100.00%
EPS -0.46 -0.16 0.21 0.07 -0.12 0.13 -0.17 18.04%
  YoY % -187.50% -176.19% 200.00% 158.33% -192.31% 176.47% -
  Horiz. % 270.59% 94.12% -123.53% -41.18% 70.59% -76.47% 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 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 2.4700 -31.41%
  YoY % -14.05% -25.81% -17.76% -0.41% 0.41% -80.16% -
  Horiz. % 10.40% 12.11% 16.32% 19.84% 19.92% 19.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.73 6.36 6.38 3.48 4.31 3.77 3.65 0.36%
  YoY % -41.35% -0.31% 83.33% -19.26% 14.32% 3.29% -
  Horiz. % 102.19% 174.25% 174.79% 95.34% 118.08% 103.29% 100.00%
EPS -0.46 -0.17 0.21 0.06 -0.10 0.11 -0.03 57.59%
  YoY % -170.59% -180.95% 250.00% 160.00% -190.91% 466.67% -
  Horiz. % 1,533.33% 566.67% -700.00% -200.00% 333.33% -366.67% 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 0.2570 0.3005 0.4050 0.4104 0.4080 0.4018 0.3808 -6.34%
  YoY % -14.48% -25.80% -1.32% 0.59% 1.54% 5.51% -
  Horiz. % 67.49% 78.91% 106.36% 107.77% 107.14% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 2.2100 -
P/RPS 10.46 6.71 8.74 13.97 7.89 12.51 9.32 1.94%
  YoY % 55.89% -23.23% -37.44% 77.06% -36.93% 34.23% -
  Horiz. % 112.23% 72.00% 93.78% 149.89% 84.66% 134.23% 100.00%
P/EPS -84.78 -258.83 270.54 828.57 -341.67 442.31 -1,300.00 -36.54%
  YoY % 67.24% -195.67% -67.35% 342.51% -177.25% 134.02% -
  Horiz. % 6.52% 19.91% -20.81% -63.74% 26.28% -34.02% 100.00%
EY -1.18 -0.39 0.37 0.12 -0.29 0.23 -0.08 56.57%
  YoY % -202.56% -205.41% 208.33% 141.38% -226.09% 387.50% -
  Horiz. % 1,475.00% 487.50% -462.50% -150.00% 362.50% -287.50% 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 1.52 1.42 1.38 1.18 0.83 1.17 0.89 9.33%
  YoY % 7.04% 2.90% 16.95% 42.17% -29.06% 31.46% -
  Horiz. % 170.79% 159.55% 155.06% 132.58% 93.26% 131.46% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 27/08/13 -
Price 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 2.6400 -
P/RPS 10.46 6.71 8.43 13.37 7.41 11.64 11.14 -1.04%
  YoY % 55.89% -20.40% -36.95% 80.43% -36.34% 4.49% -
  Horiz. % 93.90% 60.23% 75.67% 120.02% 66.52% 104.49% 100.00%
P/EPS -84.78 -258.83 260.79 792.86 -320.83 411.54 -1,552.94 -38.39%
  YoY % 67.24% -199.25% -67.11% 347.13% -177.96% 126.50% -
  Horiz. % 5.46% 16.67% -16.79% -51.06% 20.66% -26.50% 100.00%
EY -1.18 -0.39 0.38 0.13 -0.31 0.24 -0.06 64.26%
  YoY % -202.56% -202.63% 192.31% 141.94% -229.17% 500.00% -
  Horiz. % 1,966.67% 650.00% -633.33% -216.67% 516.67% -400.00% 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 1.52 1.42 1.33 1.13 0.78 1.09 1.07 6.02%
  YoY % 7.04% 6.77% 17.70% 44.87% -28.44% 1.87% -
  Horiz. % 142.06% 132.71% 124.30% 105.61% 72.90% 101.87% 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.
 


 

367  332  525  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers