Highlights

[KRETAM] YoY Quarter Result on 2016-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -149.30%    YoY -     -43.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 160,888 141,845 41,582 77,675 98,242 88,243 70,078 14.85%
  YoY % 13.43% 241.12% -46.47% -20.94% 11.33% 25.92% -
  Horiz. % 229.58% 202.41% 59.34% 110.84% 140.19% 125.92% 100.00%
PBT 4,446 15,881 -4,168 -2,161 8,606 9,772 15,696 -18.95%
  YoY % -72.00% 481.02% -92.87% -125.11% -11.93% -37.74% -
  Horiz. % 28.33% 101.18% -26.55% -13.77% 54.83% 62.26% 100.00%
Tax -2,805 -3,092 18 -788 -3,971 -2,810 -4,628 -8.00%
  YoY % 9.28% -17,277.78% 102.28% 80.16% -41.32% 39.28% -
  Horiz. % 60.61% 66.81% -0.39% 17.03% 85.80% 60.72% 100.00%
NP 1,641 12,789 -4,150 -2,949 4,635 6,962 11,068 -27.24%
  YoY % -87.17% 408.17% -40.73% -163.62% -33.42% -37.10% -
  Horiz. % 14.83% 115.55% -37.50% -26.64% 41.88% 62.90% 100.00%
NP to SH 1,520 12,752 -4,089 -2,855 4,600 6,897 11,038 -28.13%
  YoY % -88.08% 411.86% -43.22% -162.07% -33.30% -37.52% -
  Horiz. % 13.77% 115.53% -37.04% -25.87% 41.67% 62.48% 100.00%
Tax Rate 63.09 % 19.47 % - % - % 46.14 % 28.76 % 29.49 % 13.51%
  YoY % 224.04% 0.00% 0.00% 0.00% 60.43% -2.48% -
  Horiz. % 213.94% 66.02% 0.00% 0.00% 156.46% 97.52% 100.00%
Total Cost 159,247 129,056 45,732 80,624 93,607 81,281 59,010 17.98%
  YoY % 23.39% 182.20% -43.28% -13.87% 15.16% 37.74% -
  Horiz. % 269.86% 218.70% 77.50% 136.63% 158.63% 137.74% 100.00%
Net Worth 721,564 933,378 910,731 938,343 927,360 901,353 869,882 -3.07%
  YoY % -22.69% 2.49% -2.94% 1.18% 2.89% 3.62% -
  Horiz. % 82.95% 107.30% 104.70% 107.87% 106.61% 103.62% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 721,564 933,378 910,731 938,343 927,360 901,353 869,882 -3.07%
  YoY % -22.69% 2.49% -2.94% 1.18% 2.89% 3.62% -
  Horiz. % 82.95% 107.30% 104.70% 107.87% 106.61% 103.62% 100.00%
NOSH 2,327,627 2,327,627 1,858,636 1,903,333 1,840,000 364,920 365,496 36.13%
  YoY % 0.00% 25.23% -2.35% 3.44% 404.22% -0.16% -
  Horiz. % 636.84% 636.84% 508.52% 520.75% 503.42% 99.84% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.02 % 9.02 % -9.98 % -3.80 % 4.72 % 7.89 % 15.79 % -36.64%
  YoY % -88.69% 190.38% -162.63% -180.51% -40.18% -50.03% -
  Horiz. % 6.46% 57.12% -63.20% -24.07% 29.89% 49.97% 100.00%
ROE 0.21 % 1.37 % -0.45 % -0.30 % 0.50 % 0.77 % 1.27 % -25.90%
  YoY % -84.67% 404.44% -50.00% -160.00% -35.06% -39.37% -
  Horiz. % 16.54% 107.87% -35.43% -23.62% 39.37% 60.63% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.91 6.09 2.24 4.08 5.34 24.18 19.17 -15.63%
  YoY % 13.46% 171.88% -45.10% -23.60% -77.92% 26.13% -
  Horiz. % 36.05% 31.77% 11.68% 21.28% 27.86% 126.13% 100.00%
EPS 0.07 0.55 -0.22 -0.15 0.25 1.89 3.02 -46.59%
  YoY % -87.27% 350.00% -46.67% -160.00% -86.77% -37.42% -
  Horiz. % 2.32% 18.21% -7.28% -4.97% 8.28% 62.58% 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 0.3100 0.4010 0.4900 0.4930 0.5040 2.4700 2.3800 -28.79%
  YoY % -22.69% -18.16% -0.61% -2.18% -79.60% 3.78% -
  Horiz. % 13.03% 16.85% 20.59% 20.71% 21.18% 103.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.91 6.09 1.79 3.34 4.22 3.79 3.01 14.85%
  YoY % 13.46% 240.22% -46.41% -20.85% 11.35% 25.91% -
  Horiz. % 229.57% 202.33% 59.47% 110.96% 140.20% 125.91% 100.00%
EPS 0.07 0.55 -0.18 -0.12 0.20 0.30 0.47 -27.18%
  YoY % -87.27% 405.56% -50.00% -160.00% -33.33% -36.17% -
  Horiz. % 14.89% 117.02% -38.30% -25.53% 42.55% 63.83% 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 0.3100 0.4010 0.3913 0.4031 0.3984 0.3872 0.3737 -3.07%
  YoY % -22.69% 2.48% -2.93% 1.18% 2.89% 3.61% -
  Horiz. % 82.95% 107.31% 104.71% 107.87% 106.61% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8500 0.6250 0.5400 0.4500 0.5900 1.9400 2.3300 -
P/RPS 12.30 10.26 24.14 11.03 11.05 8.02 12.15 0.20%
  YoY % 19.88% -57.50% 118.86% -0.18% 37.78% -33.99% -
  Horiz. % 101.23% 84.44% 198.68% 90.78% 90.95% 66.01% 100.00%
P/EPS 1,301.63 114.08 -245.45 -300.00 236.00 102.65 77.15 60.11%
  YoY % 1,040.98% 146.48% 18.18% -227.12% 129.91% 33.05% -
  Horiz. % 1,687.14% 147.87% -318.15% -388.85% 305.90% 133.05% 100.00%
EY 0.08 0.88 -0.41 -0.33 0.42 0.97 1.30 -37.15%
  YoY % -90.91% 314.63% -24.24% -178.57% -56.70% -25.38% -
  Horiz. % 6.15% 67.69% -31.54% -25.38% 32.31% 74.62% 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 2.74 1.56 1.10 0.91 1.17 0.79 0.98 18.68%
  YoY % 75.64% 41.82% 20.88% -22.22% 48.10% -19.39% -
  Horiz. % 279.59% 159.18% 112.24% 92.86% 119.39% 80.61% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 25/05/16 27/05/15 26/05/14 22/05/13 25/05/12 -
Price 0.8350 0.5600 0.5550 0.4150 0.5900 2.1300 2.1700 -
P/RPS 12.08 9.19 24.81 10.17 11.05 8.81 11.32 1.09%
  YoY % 31.45% -62.96% 143.95% -7.96% 25.43% -22.17% -
  Horiz. % 106.71% 81.18% 219.17% 89.84% 97.61% 77.83% 100.00%
P/EPS 1,278.66 102.22 -252.27 -276.67 236.00 112.70 71.85 61.54%
  YoY % 1,150.89% 140.52% 8.82% -217.23% 109.41% 56.85% -
  Horiz. % 1,779.62% 142.27% -351.11% -385.07% 328.46% 156.85% 100.00%
EY 0.08 0.98 -0.40 -0.36 0.42 0.89 1.39 -37.85%
  YoY % -91.84% 345.00% -11.11% -185.71% -52.81% -35.97% -
  Horiz. % 5.76% 70.50% -28.78% -25.90% 30.22% 64.03% 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 2.69 1.40 1.13 0.84 1.17 0.86 0.91 19.79%
  YoY % 92.14% 23.89% 34.52% -28.21% 36.05% -5.49% -
  Horiz. % 295.60% 153.85% 124.18% 92.31% 128.57% 94.51% 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
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

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