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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 83,833 127,475 168,537 145,929 111,813 104,600 98,301 -2.62%
  YoY % -34.24% -24.36% 15.49% 30.51% 6.90% 6.41% -
  Horiz. % 85.28% 129.68% 171.45% 148.45% 113.75% 106.41% 100.00%
PBT -4,825 -7,107 6,846 15,395 -6,553 6,466 9,800 -
  YoY % 32.11% -203.81% -55.53% 334.93% -201.35% -34.02% -
  Horiz. % -49.23% -72.52% 69.86% 157.09% -66.87% 65.98% 100.00%
Tax 645 -562 -3,589 -4,744 -1,540 -4,770 -2,267 -
  YoY % 214.77% 84.34% 24.35% -208.05% 67.71% -110.41% -
  Horiz. % -28.45% 24.79% 158.31% 209.26% 67.93% 210.41% 100.00%
NP -4,180 -7,669 3,257 10,651 -8,093 1,696 7,533 -
  YoY % 45.49% -335.46% -69.42% 231.61% -577.18% -77.49% -
  Horiz. % -55.49% -101.81% 43.24% 141.39% -107.43% 22.51% 100.00%
NP to SH -2,271 -7,630 3,230 10,662 -8,081 1,574 7,504 -
  YoY % 70.24% -336.22% -69.71% 231.94% -613.41% -79.02% -
  Horiz. % -30.26% -101.68% 43.04% 142.08% -107.69% 20.98% 100.00%
Tax Rate - % - % 52.42 % 30.82 % - % 73.77 % 23.13 % -
  YoY % 0.00% 0.00% 70.08% 0.00% 0.00% 218.94% -
  Horiz. % 0.00% 0.00% 226.63% 133.25% 0.00% 318.94% 100.00%
Total Cost 88,013 135,144 165,280 135,278 119,906 102,904 90,768 -0.51%
  YoY % -34.87% -18.23% 22.18% 12.82% 16.52% 13.37% -
  Horiz. % 96.96% 148.89% 182.09% 149.04% 132.10% 113.37% 100.00%
Net Worth 593,544 688,977 940,361 933,912 915,220 969,977 911,461 -6.90%
  YoY % -13.85% -26.73% 0.69% 2.04% -5.65% 6.42% -
  Horiz. % 65.12% 75.59% 103.17% 102.46% 100.41% 106.42% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 593,544 688,977 940,361 933,912 915,220 969,977 911,461 -6.90%
  YoY % -13.85% -26.73% 0.69% 2.04% -5.65% 6.42% -
  Horiz. % 65.12% 75.59% 103.17% 102.46% 100.41% 106.42% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,974,444 1,879,302 1,967,500 366,048 36.09%
  YoY % 0.00% 0.00% 17.89% 5.06% -4.48% 437.50% -
  Horiz. % 635.88% 635.88% 635.88% 539.39% 513.40% 537.50% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -4.99 % -6.02 % 1.93 % 7.30 % -7.24 % 1.62 % 7.66 % -
  YoY % 17.11% -411.92% -73.56% 200.83% -546.91% -78.85% -
  Horiz. % -65.14% -78.59% 25.20% 95.30% -94.52% 21.15% 100.00%
ROE -0.38 % -1.11 % 0.34 % 1.14 % -0.88 % 0.16 % 0.82 % -
  YoY % 65.77% -426.47% -70.18% 229.55% -650.00% -80.49% -
  Horiz. % -46.34% -135.37% 41.46% 139.02% -107.32% 19.51% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.60 5.48 7.24 7.39 5.95 5.32 26.85 -28.45%
  YoY % -34.31% -24.31% -2.03% 24.20% 11.84% -80.19% -
  Horiz. % 13.41% 20.41% 26.96% 27.52% 22.16% 19.81% 100.00%
EPS -0.10 -0.33 0.14 0.54 -0.43 0.08 2.05 -
  YoY % 69.70% -335.71% -74.07% 225.58% -637.50% -96.10% -
  Horiz. % -4.88% -16.10% 6.83% 26.34% -20.98% 3.90% 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 0.2550 0.2960 0.4040 0.4730 0.4870 0.4930 2.4900 -31.59%
  YoY % -13.85% -26.73% -14.59% -2.87% -1.22% -80.20% -
  Horiz. % 10.24% 11.89% 16.22% 19.00% 19.56% 19.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.60 5.48 7.24 6.27 4.80 4.49 4.22 -2.61%
  YoY % -34.31% -24.31% 15.47% 30.62% 6.90% 6.40% -
  Horiz. % 85.31% 129.86% 171.56% 148.58% 113.74% 106.40% 100.00%
EPS -0.10 -0.33 0.14 0.46 -0.35 0.07 0.32 -
  YoY % 69.70% -335.71% -69.57% 231.43% -600.00% -78.12% -
  Horiz. % -31.25% -103.13% 43.75% 143.75% -109.38% 21.88% 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 0.2550 0.2960 0.4040 0.4012 0.3932 0.4167 0.3916 -6.90%
  YoY % -13.85% -26.73% 0.70% 2.03% -5.64% 6.41% -
  Horiz. % 65.12% 75.59% 103.17% 102.45% 100.41% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3700 0.4000 0.5650 0.5050 0.4350 0.5200 3.0300 -
P/RPS 10.27 7.30 7.80 6.83 7.31 9.78 11.28 -1.55%
  YoY % 40.68% -6.41% 14.20% -6.57% -25.26% -13.30% -
  Horiz. % 91.05% 64.72% 69.15% 60.55% 64.80% 86.70% 100.00%
P/EPS -379.23 -122.03 407.15 93.52 -101.16 650.00 147.80 -
  YoY % -210.77% -129.97% 335.36% 192.45% -115.56% 339.78% -
  Horiz. % -256.58% -82.56% 275.47% 63.27% -68.44% 439.78% 100.00%
EY -0.26 -0.82 0.25 1.07 -0.99 0.15 0.68 -
  YoY % 68.29% -428.00% -76.64% 208.08% -760.00% -77.94% -
  Horiz. % -38.24% -120.59% 36.76% 157.35% -145.59% 22.06% 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 1.45 1.35 1.40 1.07 0.89 1.05 1.22 2.92%
  YoY % 7.41% -3.57% 30.84% 20.22% -15.24% -13.93% -
  Horiz. % 118.85% 110.66% 114.75% 87.70% 72.95% 86.07% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 24/11/17 29/11/16 23/11/15 24/11/14 22/11/13 -
Price 0.3850 0.3800 0.5500 0.5350 0.4650 0.5000 3.5200 -
P/RPS 10.69 6.94 7.60 7.24 7.82 9.40 13.11 -3.34%
  YoY % 54.03% -8.68% 4.97% -7.42% -16.81% -28.30% -
  Horiz. % 81.54% 52.94% 57.97% 55.23% 59.65% 71.70% 100.00%
P/EPS -394.60 -115.92 396.35 99.07 -108.14 625.00 171.71 -
  YoY % -240.41% -129.25% 300.07% 191.61% -117.30% 263.99% -
  Horiz. % -229.81% -67.51% 230.83% 57.70% -62.98% 363.99% 100.00%
EY -0.25 -0.86 0.25 1.01 -0.92 0.16 0.58 -
  YoY % 70.93% -444.00% -75.25% 209.78% -675.00% -72.41% -
  Horiz. % -43.10% -148.28% 43.10% 174.14% -158.62% 27.59% 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 1.51 1.28 1.36 1.13 0.95 1.01 1.41 1.15%
  YoY % 17.97% -5.88% 20.35% 18.95% -5.94% -28.37% -
  Horiz. % 107.09% 90.78% 96.45% 80.14% 67.38% 71.63% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers