Highlights

[KRETAM] YoY Quarter Result on 2018-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -99.63%    YoY -     -336.22%
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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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