Highlights

[KRETAM] YoY Quarter Result on 2016-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -10.93%    YoY -     14.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 74,747 179,433 232,571 118,074 149,406 91,075 28,545 17.39%
  YoY % -58.34% -22.85% 96.97% -20.97% 64.05% 219.06% -
  Horiz. % 261.86% 628.60% 814.75% 413.64% 523.41% 319.06% 100.00%
PBT -20,941 2,215 17,304 10,439 361 1,781 -6,581 21.27%
  YoY % -1,045.42% -87.20% 65.76% 2,791.69% -79.73% 127.06% -
  Horiz. % 318.20% -33.66% -262.94% -158.62% -5.49% -27.06% 100.00%
Tax 1,576 -2,401 -7,900 -2,129 1,563 -466 -1,610 -
  YoY % 165.64% 69.61% -271.07% -236.21% 435.41% 71.06% -
  Horiz. % -97.89% 149.13% 490.68% 132.24% -97.08% 28.94% 100.00%
NP -19,365 -186 9,404 8,310 1,924 1,315 -8,191 15.41%
  YoY % -10,311.29% -101.98% 13.16% 331.91% 46.31% 116.05% -
  Horiz. % 236.42% 2.27% -114.81% -101.45% -23.49% -16.05% 100.00%
NP to SH -19,379 -3,357 9,497 8,294 2,043 1,249 -8,328 15.11%
  YoY % -477.27% -135.35% 14.50% 305.97% 63.57% 115.00% -
  Horiz. % 232.70% 40.31% -114.04% -99.59% -24.53% -15.00% 100.00%
Tax Rate - % 108.40 % 45.65 % 20.39 % -432.96 % 26.17 % - % -
  YoY % 0.00% 137.46% 123.88% 104.71% -1,754.41% 0.00% -
  Horiz. % 0.00% 414.21% 174.44% 77.91% -1,654.41% 100.00% -
Total Cost 94,112 179,619 223,167 109,764 147,482 89,760 36,736 16.97%
  YoY % -47.60% -19.51% 103.32% -25.57% 64.31% 144.34% -
  Horiz. % 256.18% 488.95% 607.49% 298.79% 401.46% 244.34% 100.00%
Net Worth 66,802,900 91,708,512 81,276,271 927,420 875,085 751,428 895,136 105.12%
  YoY % -27.16% 12.84% 8,663.70% 5.98% 16.46% -16.05% -
  Horiz. % 7,462.88% 10,245.20% 9,079.77% 103.61% 97.76% 83.95% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 23,276 20,576 - - - - -
  YoY % 0.00% 13.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.12% 100.00% - - - -
Div Payout % - % - % 216.66 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 66,802,900 91,708,512 81,276,271 927,420 875,085 751,428 895,136 105.12%
  YoY % -27.16% 12.84% 8,663.70% 5.98% 16.46% -16.05% -
  Horiz. % 7,462.88% 10,245.20% 9,079.77% 103.61% 97.76% 83.95% 100.00%
NOSH 2,327,627 2,327,627 2,057,627 1,885,000 1,771,428 375,714 365,361 36.14%
  YoY % 0.00% 13.12% 9.16% 6.41% 371.48% 2.83% -
  Horiz. % 637.07% 637.07% 563.18% 515.93% 484.84% 102.83% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -25.91 % -0.10 % 4.04 % 7.04 % 1.29 % 1.44 % -28.70 % -1.69%
  YoY % -25,810.00% -102.48% -42.61% 445.74% -10.42% 105.02% -
  Horiz. % 90.28% 0.35% -14.08% -24.53% -4.49% -5.02% 100.00%
ROE -0.03 % 0.00 % 0.01 % 0.89 % 0.23 % 0.17 % -0.93 % -43.56%
  YoY % 0.00% 0.00% -98.88% 286.96% 35.29% 118.28% -
  Horiz. % 3.23% -0.00% -1.08% -95.70% -24.73% -18.28% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.21 7.71 11.30 6.26 8.43 24.24 7.81 -13.77%
  YoY % -58.37% -31.77% 80.51% -25.74% -65.22% 210.37% -
  Horiz. % 41.10% 98.72% 144.69% 80.15% 107.94% 310.37% 100.00%
EPS -0.83 -0.16 0.50 0.44 0.11 0.07 -2.28 -15.49%
  YoY % -418.75% -132.00% 13.64% 300.00% 57.14% 103.07% -
  Horiz. % 36.40% 7.02% -21.93% -19.30% -4.82% -3.07% 100.00%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 28.7000 39.4000 39.5000 0.4920 0.4940 2.0000 2.4500 50.67%
  YoY % -27.16% -0.25% 7,928.45% -0.40% -75.30% -18.37% -
  Horiz. % 1,171.43% 1,608.16% 1,612.24% 20.08% 20.16% 81.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.23 7.75 10.04 5.10 6.45 3.93 1.23 17.45%
  YoY % -58.32% -22.81% 96.86% -20.93% 64.12% 219.51% -
  Horiz. % 262.60% 630.08% 816.26% 414.63% 524.39% 319.51% 100.00%
EPS -0.84 -0.14 0.41 0.36 0.09 0.05 -0.36 15.16%
  YoY % -500.00% -134.15% 13.89% 300.00% 80.00% 113.89% -
  Horiz. % 233.33% 38.89% -113.89% -100.00% -25.00% -13.89% 100.00%
DPS 0.00 1.00 0.89 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 12.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.36% 100.00% - - - -
NAPS 28.8430 39.5963 35.0921 0.4004 0.3778 0.3244 0.3865 105.12%
  YoY % -27.16% 12.84% 8,664.26% 5.98% 16.46% -16.07% -
  Horiz. % 7,462.61% 10,244.84% 9,079.46% 103.60% 97.75% 83.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4100 0.5400 0.5450 0.4600 0.4500 3.7400 2.0100 -
P/RPS 12.77 7.00 4.82 7.34 5.34 15.43 25.73 -11.02%
  YoY % 82.43% 45.23% -34.33% 37.45% -65.39% -40.03% -
  Horiz. % 49.63% 27.21% 18.73% 28.53% 20.75% 59.97% 100.00%
P/EPS -49.25 -374.42 118.08 104.55 390.18 1,125.04 -88.18 -9.25%
  YoY % 86.85% -417.09% 12.94% -73.20% -65.32% 1,375.84% -
  Horiz. % 55.85% 424.61% -133.91% -118.56% -442.48% -1,275.84% 100.00%
EY -2.03 -0.27 0.85 0.96 0.26 0.09 -1.13 10.25%
  YoY % -651.85% -131.76% -11.46% 269.23% 188.89% 107.96% -
  Horiz. % 179.65% 23.89% -75.22% -84.96% -23.01% -7.96% 100.00%
DY 0.00 1.85 1.83 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 1.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.09% 100.00% - - - -
P/NAPS 0.01 0.01 0.01 0.93 0.91 1.87 0.82 -52.01%
  YoY % 0.00% 0.00% -98.92% 2.20% -51.34% 128.05% -
  Horiz. % 1.22% 1.22% 1.22% 113.41% 110.98% 228.05% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 -
Price 0.4000 0.8450 0.5500 0.5800 0.4600 0.6050 2.0200 -
P/RPS 12.46 10.96 4.87 9.26 5.45 2.50 25.85 -11.45%
  YoY % 13.69% 125.05% -47.41% 69.91% 118.00% -90.33% -
  Horiz. % 48.20% 42.40% 18.84% 35.82% 21.08% 9.67% 100.00%
P/EPS -48.04 -585.89 119.16 131.82 398.85 181.99 -88.62 -9.70%
  YoY % 91.80% -591.68% -9.60% -66.95% 119.16% 305.36% -
  Horiz. % 54.21% 661.13% -134.46% -148.75% -450.07% -205.36% 100.00%
EY -2.08 -0.17 0.84 0.76 0.25 0.55 -1.13 10.70%
  YoY % -1,123.53% -120.24% 10.53% 204.00% -54.55% 148.67% -
  Horiz. % 184.07% 15.04% -74.34% -67.26% -22.12% -48.67% 100.00%
DY 0.00 1.18 1.82 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -35.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.84% 100.00% - - - -
P/NAPS 0.01 0.02 0.01 1.18 0.93 0.30 0.82 -52.01%
  YoY % -50.00% 100.00% -99.15% 26.88% 210.00% -63.41% -
  Horiz. % 1.22% 2.44% 1.22% 143.90% 113.41% 36.59% 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  526  754 

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. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers