Highlights

[KRETAM] YoY Quarter Result on 2018-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     145.28%    YoY -     -88.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 104,491 160,888 141,845 41,582 77,675 98,242 88,243 2.86%
  YoY % -35.05% 13.43% 241.12% -46.47% -20.94% 11.33% -
  Horiz. % 118.41% 182.32% 160.74% 47.12% 88.02% 111.33% 100.00%
PBT -87 4,446 15,881 -4,168 -2,161 8,606 9,772 -
  YoY % -101.96% -72.00% 481.02% -92.87% -125.11% -11.93% -
  Horiz. % -0.89% 45.50% 162.52% -42.65% -22.11% 88.07% 100.00%
Tax 646 -2,805 -3,092 18 -788 -3,971 -2,810 -
  YoY % 123.03% 9.28% -17,277.78% 102.28% 80.16% -41.32% -
  Horiz. % -22.99% 99.82% 110.04% -0.64% 28.04% 141.32% 100.00%
NP 559 1,641 12,789 -4,150 -2,949 4,635 6,962 -34.31%
  YoY % -65.94% -87.17% 408.17% -40.73% -163.62% -33.42% -
  Horiz. % 8.03% 23.57% 183.70% -59.61% -42.36% 66.58% 100.00%
NP to SH 537 1,520 12,752 -4,089 -2,855 4,600 6,897 -34.64%
  YoY % -64.67% -88.08% 411.86% -43.22% -162.07% -33.30% -
  Horiz. % 7.79% 22.04% 184.89% -59.29% -41.39% 66.70% 100.00%
Tax Rate - % 63.09 % 19.47 % - % - % 46.14 % 28.76 % -
  YoY % 0.00% 224.04% 0.00% 0.00% 0.00% 60.43% -
  Horiz. % 0.00% 219.37% 67.70% 0.00% 0.00% 160.43% 100.00%
Total Cost 103,932 159,247 129,056 45,732 80,624 93,607 81,281 4.18%
  YoY % -34.74% 23.39% 182.20% -43.28% -13.87% 15.16% -
  Horiz. % 127.87% 195.92% 158.78% 56.26% 99.19% 115.16% 100.00%
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 901,353 -6.36%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 2.89% -
  Horiz. % 67.40% 80.05% 103.55% 101.04% 104.10% 102.89% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 901,353 -6.36%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 2.89% -
  Horiz. % 67.40% 80.05% 103.55% 101.04% 104.10% 102.89% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,858,636 1,903,333 1,840,000 364,920 36.16%
  YoY % 0.00% 0.00% 25.23% -2.35% 3.44% 404.22% -
  Horiz. % 637.84% 637.84% 637.84% 509.33% 521.57% 504.22% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.53 % 1.02 % 9.02 % -9.98 % -3.80 % 4.72 % 7.89 % -36.23%
  YoY % -48.04% -88.69% 190.38% -162.63% -180.51% -40.18% -
  Horiz. % 6.72% 12.93% 114.32% -126.49% -48.16% 59.82% 100.00%
ROE 0.09 % 0.21 % 1.37 % -0.45 % -0.30 % 0.50 % 0.77 % -30.06%
  YoY % -57.14% -84.67% 404.44% -50.00% -160.00% -35.06% -
  Horiz. % 11.69% 27.27% 177.92% -58.44% -38.96% 64.94% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.49 6.91 6.09 2.24 4.08 5.34 24.18 -24.46%
  YoY % -35.02% 13.46% 171.88% -45.10% -23.60% -77.92% -
  Horiz. % 18.57% 28.58% 25.19% 9.26% 16.87% 22.08% 100.00%
EPS 0.02 0.07 0.55 -0.22 -0.15 0.25 1.89 -53.13%
  YoY % -71.43% -87.27% 350.00% -46.67% -160.00% -86.77% -
  Horiz. % 1.06% 3.70% 29.10% -11.64% -7.94% 13.23% 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 0.2610 0.3100 0.4010 0.4900 0.4930 0.5040 2.4700 -31.23%
  YoY % -15.81% -22.69% -18.16% -0.61% -2.18% -79.60% -
  Horiz. % 10.57% 12.55% 16.23% 19.84% 19.96% 20.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.51 6.95 6.12 1.80 3.35 4.24 3.81 2.85%
  YoY % -35.11% 13.56% 240.00% -46.27% -20.99% 11.29% -
  Horiz. % 118.37% 182.41% 160.63% 47.24% 87.93% 111.29% 100.00%
EPS 0.02 0.07 0.55 -0.18 -0.12 0.20 0.30 -36.31%
  YoY % -71.43% -87.27% 405.56% -50.00% -160.00% -33.33% -
  Horiz. % 6.67% 23.33% 183.33% -60.00% -40.00% 66.67% 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 0.2623 0.3115 0.4030 0.3932 0.4051 0.4004 0.3892 -6.36%
  YoY % -15.79% -22.70% 2.49% -2.94% 1.17% 2.88% -
  Horiz. % 67.39% 80.04% 103.55% 101.03% 104.09% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4050 0.8500 0.6250 0.5400 0.4500 0.5900 1.9400 -
P/RPS 9.02 12.30 10.26 24.14 11.03 11.05 8.02 1.98%
  YoY % -26.67% 19.88% -57.50% 118.86% -0.18% 37.78% -
  Horiz. % 112.47% 153.37% 127.93% 301.00% 137.53% 137.78% 100.00%
P/EPS 1,755.47 1,301.63 114.08 -245.45 -300.00 236.00 102.65 60.48%
  YoY % 34.87% 1,040.98% 146.48% 18.18% -227.12% 129.91% -
  Horiz. % 1,710.15% 1,268.03% 111.13% -239.11% -292.26% 229.91% 100.00%
EY 0.06 0.08 0.88 -0.41 -0.33 0.42 0.97 -37.10%
  YoY % -25.00% -90.91% 314.63% -24.24% -178.57% -56.70% -
  Horiz. % 6.19% 8.25% 90.72% -42.27% -34.02% 43.30% 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 1.55 2.74 1.56 1.10 0.91 1.17 0.79 11.88%
  YoY % -43.43% 75.64% 41.82% 20.88% -22.22% 48.10% -
  Horiz. % 196.20% 346.84% 197.47% 139.24% 115.19% 148.10% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 25/05/18 26/05/17 25/05/16 27/05/15 26/05/14 22/05/13 -
Price 0.4000 0.8350 0.5600 0.5550 0.4150 0.5900 2.1300 -
P/RPS 8.91 12.08 9.19 24.81 10.17 11.05 8.81 0.19%
  YoY % -26.24% 31.45% -62.96% 143.95% -7.96% 25.43% -
  Horiz. % 101.14% 137.12% 104.31% 281.61% 115.44% 125.43% 100.00%
P/EPS 1,733.80 1,278.66 102.22 -252.27 -276.67 236.00 112.70 57.67%
  YoY % 35.60% 1,150.89% 140.52% 8.82% -217.23% 109.41% -
  Horiz. % 1,538.42% 1,134.57% 90.70% -223.84% -245.49% 209.41% 100.00%
EY 0.06 0.08 0.98 -0.40 -0.36 0.42 0.89 -36.19%
  YoY % -25.00% -91.84% 345.00% -11.11% -185.71% -52.81% -
  Horiz. % 6.74% 8.99% 110.11% -44.94% -40.45% 47.19% 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 1.53 2.69 1.40 1.13 0.84 1.17 0.86 10.07%
  YoY % -43.12% 92.14% 23.89% 34.52% -28.21% 36.05% -
  Horiz. % 177.91% 312.79% 162.79% 131.40% 97.67% 136.05% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers