Highlights

[KRETAM] YoY 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 -     -32.36%    YoY -     -69.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 141,695 83,833 127,475 168,537 145,929 111,813 104,600 5.18%
  YoY % 69.02% -34.24% -24.36% 15.49% 30.51% 6.90% -
  Horiz. % 135.46% 80.15% 121.87% 161.13% 139.51% 106.90% 100.00%
PBT 19,324 -4,825 -7,107 6,846 15,395 -6,553 6,466 20.00%
  YoY % 500.50% 32.11% -203.81% -55.53% 334.93% -201.35% -
  Horiz. % 298.86% -74.62% -109.91% 105.88% 238.09% -101.35% 100.00%
Tax -2,300 645 -562 -3,589 -4,744 -1,540 -4,770 -11.44%
  YoY % -456.59% 214.77% 84.34% 24.35% -208.05% 67.71% -
  Horiz. % 48.22% -13.52% 11.78% 75.24% 99.45% 32.29% 100.00%
NP 17,024 -4,180 -7,669 3,257 10,651 -8,093 1,696 46.82%
  YoY % 507.27% 45.49% -335.46% -69.42% 231.61% -577.18% -
  Horiz. % 1,003.77% -246.46% -452.18% 192.04% 628.01% -477.18% 100.00%
NP to SH 16,991 -2,271 -7,630 3,230 10,662 -8,081 1,574 48.61%
  YoY % 848.17% 70.24% -336.22% -69.71% 231.94% -613.41% -
  Horiz. % 1,079.48% -144.28% -484.75% 205.21% 677.38% -513.41% 100.00%
Tax Rate 11.90 % - % - % 52.42 % 30.82 % - % 73.77 % -26.20%
  YoY % 0.00% 0.00% 0.00% 70.08% 0.00% 0.00% -
  Horiz. % 16.13% 0.00% 0.00% 71.06% 41.78% 0.00% 100.00%
Total Cost 124,671 88,013 135,144 165,280 135,278 119,906 102,904 3.25%
  YoY % 41.65% -34.87% -18.23% 22.18% 12.82% 16.52% -
  Horiz. % 121.15% 85.53% 131.33% 160.62% 131.46% 116.52% 100.00%
Net Worth 640,097 593,544 688,977 940,361 933,912 915,220 969,977 -6.69%
  YoY % 7.84% -13.85% -26.73% 0.69% 2.04% -5.65% -
  Horiz. % 65.99% 61.19% 71.03% 96.95% 96.28% 94.35% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 640,097 593,544 688,977 940,361 933,912 915,220 969,977 -6.69%
  YoY % 7.84% -13.85% -26.73% 0.69% 2.04% -5.65% -
  Horiz. % 65.99% 61.19% 71.03% 96.95% 96.28% 94.35% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 1,974,444 1,879,302 1,967,500 2.84%
  YoY % 0.00% 0.00% 0.00% 17.89% 5.06% -4.48% -
  Horiz. % 118.30% 118.30% 118.30% 118.30% 100.35% 95.52% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.01 % -4.99 % -6.02 % 1.93 % 7.30 % -7.24 % 1.62 % 39.60%
  YoY % 340.68% 17.11% -411.92% -73.56% 200.83% -546.91% -
  Horiz. % 741.36% -308.02% -371.60% 119.14% 450.62% -446.91% 100.00%
ROE 2.65 % -0.38 % -1.11 % 0.34 % 1.14 % -0.88 % 0.16 % 59.59%
  YoY % 797.37% 65.77% -426.47% -70.18% 229.55% -650.00% -
  Horiz. % 1,656.25% -237.50% -693.75% 212.50% 712.50% -550.00% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.09 3.60 5.48 7.24 7.39 5.95 5.32 2.28%
  YoY % 69.17% -34.31% -24.31% -2.03% 24.20% 11.84% -
  Horiz. % 114.47% 67.67% 103.01% 136.09% 138.91% 111.84% 100.00%
EPS 0.73 -0.10 -0.33 0.14 0.54 -0.43 0.08 44.51%
  YoY % 830.00% 69.70% -335.71% -74.07% 225.58% -637.50% -
  Horiz. % 912.50% -125.00% -412.50% 175.00% 675.00% -537.50% 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 0.2750 0.2550 0.2960 0.4040 0.4730 0.4870 0.4930 -9.26%
  YoY % 7.84% -13.85% -26.73% -14.59% -2.87% -1.22% -
  Horiz. % 55.78% 51.72% 60.04% 81.95% 95.94% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.09 3.60 5.48 7.24 6.27 4.80 4.49 5.21%
  YoY % 69.17% -34.31% -24.31% 15.47% 30.62% 6.90% -
  Horiz. % 135.63% 80.18% 122.05% 161.25% 139.64% 106.90% 100.00%
EPS 0.73 -0.10 -0.33 0.14 0.46 -0.35 0.07 47.76%
  YoY % 830.00% 69.70% -335.71% -69.57% 231.43% -600.00% -
  Horiz. % 1,042.86% -142.86% -471.43% 200.00% 657.14% -500.00% 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 0.2750 0.2550 0.2960 0.4040 0.4012 0.3932 0.4167 -6.69%
  YoY % 7.84% -13.85% -26.73% 0.70% 2.03% -5.64% -
  Horiz. % 65.99% 61.20% 71.03% 96.95% 96.28% 94.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5100 0.3700 0.4000 0.5650 0.5050 0.4350 0.5200 -
P/RPS 8.38 10.27 7.30 7.80 6.83 7.31 9.78 -2.54%
  YoY % -18.40% 40.68% -6.41% 14.20% -6.57% -25.26% -
  Horiz. % 85.69% 105.01% 74.64% 79.75% 69.84% 74.74% 100.00%
P/EPS 69.87 -379.23 -122.03 407.15 93.52 -101.16 650.00 -31.02%
  YoY % 118.42% -210.77% -129.97% 335.36% 192.45% -115.56% -
  Horiz. % 10.75% -58.34% -18.77% 62.64% 14.39% -15.56% 100.00%
EY 1.43 -0.26 -0.82 0.25 1.07 -0.99 0.15 45.57%
  YoY % 650.00% 68.29% -428.00% -76.64% 208.08% -760.00% -
  Horiz. % 953.33% -173.33% -546.67% 166.67% 713.33% -660.00% 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 1.85 1.45 1.35 1.40 1.07 0.89 1.05 9.89%
  YoY % 27.59% 7.41% -3.57% 30.84% 20.22% -15.24% -
  Horiz. % 176.19% 138.10% 128.57% 133.33% 101.90% 84.76% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 28/11/18 24/11/17 29/11/16 23/11/15 24/11/14 -
Price 0.5700 0.3850 0.3800 0.5500 0.5350 0.4650 0.5000 -
P/RPS 9.36 10.69 6.94 7.60 7.24 7.82 9.40 -0.07%
  YoY % -12.44% 54.03% -8.68% 4.97% -7.42% -16.81% -
  Horiz. % 99.57% 113.72% 73.83% 80.85% 77.02% 83.19% 100.00%
P/EPS 78.09 -394.60 -115.92 396.35 99.07 -108.14 625.00 -29.27%
  YoY % 119.79% -240.41% -129.25% 300.07% 191.61% -117.30% -
  Horiz. % 12.49% -63.14% -18.55% 63.42% 15.85% -17.30% 100.00%
EY 1.28 -0.25 -0.86 0.25 1.01 -0.92 0.16 41.38%
  YoY % 612.00% 70.93% -444.00% -75.25% 209.78% -675.00% -
  Horiz. % 800.00% -156.25% -537.50% 156.25% 631.25% -575.00% 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 2.07 1.51 1.28 1.36 1.13 0.95 1.01 12.69%
  YoY % 37.09% 17.97% -5.88% 20.35% 18.95% -5.94% -
  Horiz. % 204.95% 149.50% 126.73% 134.65% 111.88% 94.06% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  391  645  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.51+0.25 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS