Highlights

[KRETAM] YoY Quarter Result on 2015-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -250.59%    YoY -     -613.41%
Quarter Report


View:


Show?  YoY % Horiz. %

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 127,475 168,537 145,929 111,813 104,600 98,301 91,535 5.67%
  YoY % -24.36% 15.49% 30.51% 6.90% 6.41% 7.39% -
  Horiz. % 139.26% 184.12% 159.42% 122.15% 114.27% 107.39% 100.00%
PBT -7,107 6,846 15,395 -6,553 6,466 9,800 20,227 -
  YoY % -203.81% -55.53% 334.93% -201.35% -34.02% -51.55% -
  Horiz. % -35.14% 33.85% 76.11% -32.40% 31.97% 48.45% 100.00%
Tax -562 -3,589 -4,744 -1,540 -4,770 -2,267 -7,998 -35.75%
  YoY % 84.34% 24.35% -208.05% 67.71% -110.41% 71.66% -
  Horiz. % 7.03% 44.87% 59.31% 19.25% 59.64% 28.34% 100.00%
NP -7,669 3,257 10,651 -8,093 1,696 7,533 12,229 -
  YoY % -335.46% -69.42% 231.61% -577.18% -77.49% -38.40% -
  Horiz. % -62.71% 26.63% 87.10% -66.18% 13.87% 61.60% 100.00%
NP to SH -7,630 3,230 10,662 -8,081 1,574 7,504 12,287 -
  YoY % -336.22% -69.71% 231.94% -613.41% -79.02% -38.93% -
  Horiz. % -62.10% 26.29% 86.77% -65.77% 12.81% 61.07% 100.00%
Tax Rate - % 52.42 % 30.82 % - % 73.77 % 23.13 % 39.54 % -
  YoY % 0.00% 70.08% 0.00% 0.00% 218.94% -41.50% -
  Horiz. % 0.00% 132.57% 77.95% 0.00% 186.57% 58.50% 100.00%
Total Cost 135,144 165,280 135,278 119,906 102,904 90,768 79,306 9.29%
  YoY % -18.23% 22.18% 12.82% 16.52% 13.37% 14.45% -
  Horiz. % 170.41% 208.41% 170.58% 151.19% 129.76% 114.45% 100.00%
Net Worth 688,977 940,361 933,912 915,220 969,977 911,461 906,897 -4.48%
  YoY % -26.73% 0.69% 2.04% -5.65% 6.42% 0.50% -
  Horiz. % 75.97% 103.69% 102.98% 100.92% 106.96% 100.50% 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 688,977 940,361 933,912 915,220 969,977 911,461 906,897 -4.48%
  YoY % -26.73% 0.69% 2.04% -5.65% 6.42% 0.50% -
  Horiz. % 75.97% 103.69% 102.98% 100.92% 106.96% 100.50% 100.00%
NOSH 2,327,627 2,327,627 1,974,444 1,879,302 1,967,500 366,048 365,684 36.12%
  YoY % 0.00% 17.89% 5.06% -4.48% 437.50% 0.10% -
  Horiz. % 636.51% 636.51% 539.93% 513.91% 538.03% 100.10% 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 -6.02 % 1.93 % 7.30 % -7.24 % 1.62 % 7.66 % 13.36 % -
  YoY % -411.92% -73.56% 200.83% -546.91% -78.85% -42.66% -
  Horiz. % -45.06% 14.45% 54.64% -54.19% 12.13% 57.34% 100.00%
ROE -1.11 % 0.34 % 1.14 % -0.88 % 0.16 % 0.82 % 1.35 % -
  YoY % -426.47% -70.18% 229.55% -650.00% -80.49% -39.26% -
  Horiz. % -82.22% 25.19% 84.44% -65.19% 11.85% 60.74% 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 5.48 7.24 7.39 5.95 5.32 26.85 25.03 -22.36%
  YoY % -24.31% -2.03% 24.20% 11.84% -80.19% 7.27% -
  Horiz. % 21.89% 28.93% 29.52% 23.77% 21.25% 107.27% 100.00%
EPS -0.33 0.14 0.54 -0.43 0.08 2.05 3.36 -
  YoY % -335.71% -74.07% 225.58% -637.50% -96.10% -38.99% -
  Horiz. % -9.82% 4.17% 16.07% -12.80% 2.38% 61.01% 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 - 2,327,627
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.48 7.24 6.27 4.80 4.49 4.22 3.93 5.69%
  YoY % -24.31% 15.47% 30.62% 6.90% 6.40% 7.38% -
  Horiz. % 139.44% 184.22% 159.54% 122.14% 114.25% 107.38% 100.00%
EPS -0.33 0.14 0.46 -0.35 0.07 0.32 0.53 -
  YoY % -335.71% -69.57% 231.43% -600.00% -78.12% -39.62% -
  Horiz. % -62.26% 26.42% 86.79% -66.04% 13.21% 60.38% 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 0.4012 0.3932 0.4167 0.3916 0.3896 -4.47%
  YoY % -26.73% 0.70% 2.03% -5.64% 6.41% 0.51% -
  Horiz. % 75.98% 103.70% 102.98% 100.92% 106.96% 100.51% 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 7.30 7.80 6.83 7.31 9.78 11.28 8.79 -3.05%
  YoY % -6.41% 14.20% -6.57% -25.26% -13.30% 28.33% -
  Horiz. % 83.05% 88.74% 77.70% 83.16% 111.26% 128.33% 100.00%
P/EPS -122.03 407.15 93.52 -101.16 650.00 147.80 65.48 -
  YoY % -129.97% 335.36% 192.45% -115.56% 339.78% 125.72% -
  Horiz. % -186.36% 621.79% 142.82% -154.49% 992.67% 225.72% 100.00%
EY -0.82 0.25 1.07 -0.99 0.15 0.68 1.53 -
  YoY % -428.00% -76.64% 208.08% -760.00% -77.94% -55.56% -
  Horiz. % -53.59% 16.34% 69.93% -64.71% 9.80% 44.44% 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 6.94 7.60 7.24 7.82 9.40 13.11 8.07 -2.48%
  YoY % -8.68% 4.97% -7.42% -16.81% -28.30% 62.45% -
  Horiz. % 86.00% 94.18% 89.71% 96.90% 116.48% 162.45% 100.00%
P/EPS -115.92 396.35 99.07 -108.14 625.00 171.71 60.12 -
  YoY % -129.25% 300.07% 191.61% -117.30% 263.99% 185.61% -
  Horiz. % -192.81% 659.26% 164.79% -179.87% 1,039.59% 285.61% 100.00%
EY -0.86 0.25 1.01 -0.92 0.16 0.58 1.66 -
  YoY % -444.00% -75.25% 209.78% -675.00% -72.41% -65.06% -
  Horiz. % -51.81% 15.06% 60.84% -55.42% 9.64% 34.94% 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.
 


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
 
 

257  777  446  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 MMAG-WB 0.345-0.065 
 PERMAJU-PA 0.045-0.01 
 CME 0.125+0.01 
 RSAWIT 0.29-0.02 
 SAPNRG 0.12+0.005 
 HBGLOB 0.185-0.025 
 JTIASA 0.76-0.07 
 IRIS 0.315-0.01 
 MTRONIC-WA 0.030.00 

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!
PARTNERS & BROKERS