Highlights

[KRETAM] YoY TTM Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     60.44%    YoY -     -55.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 393,100 656,221 545,475 352,779 431,498 374,926 292,970 5.02%
  YoY % -40.10% 20.30% 54.62% -18.24% 15.09% 27.97% -
  Horiz. % 134.18% 223.99% 186.19% 120.41% 147.28% 127.97% 100.00%
PBT -40,541 9,187 60,439 1,114 4,291 26,694 22,797 -
  YoY % -541.29% -84.80% 5,325.40% -74.04% -83.93% 17.09% -
  Horiz. % -177.83% 40.30% 265.12% 4.89% 18.82% 117.09% 100.00%
Tax 3,379 -8,191 -19,593 -3,648 -5,921 -10,705 -12,414 -
  YoY % 141.25% 58.19% -437.09% 38.39% 44.69% 13.77% -
  Horiz. % -27.22% 65.98% 157.83% 29.39% 47.70% 86.23% 100.00%
NP -37,162 996 40,846 -2,534 -1,630 15,989 10,383 -
  YoY % -3,831.12% -97.56% 1,711.92% -55.46% -110.19% 53.99% -
  Horiz. % -357.91% 9.59% 393.39% -24.41% -15.70% 153.99% 100.00%
NP to SH -37,126 -2,429 40,675 -2,398 -1,543 15,822 10,249 -
  YoY % -1,428.45% -105.97% 1,796.21% -55.41% -109.75% 54.38% -
  Horiz. % -362.24% -23.70% 396.87% -23.40% -15.06% 154.38% 100.00%
Tax Rate - % 89.16 % 32.42 % 327.47 % 137.99 % 40.10 % 54.45 % -
  YoY % 0.00% 175.02% -90.10% 137.31% 244.11% -26.35% -
  Horiz. % 0.00% 163.75% 59.54% 601.41% 253.43% 73.65% 100.00%
Total Cost 430,262 655,225 504,629 355,313 433,128 358,937 282,587 7.25%
  YoY % -34.33% 29.84% 42.02% -17.97% 20.67% 27.02% -
  Horiz. % 152.26% 231.87% 178.57% 125.74% 153.27% 127.02% 100.00%
Net Worth 595,234 695,960 938,033 950,600 945,050 930,623 881,935 -6.34%
  YoY % -14.47% -25.81% -1.32% 0.59% 1.55% 5.52% -
  Horiz. % 67.49% 78.91% 106.36% 107.79% 107.16% 105.52% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 23,276 20,576 0 0 0 0 -
  YoY % 0.00% 13.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.12% 100.00% - - - -
Div Payout % - % - % 50.59 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 595,234 695,960 938,033 950,600 945,050 930,623 881,935 -6.34%
  YoY % -14.47% -25.81% -1.32% 0.59% 1.55% 5.52% -
  Horiz. % 67.49% 78.91% 106.36% 107.79% 107.16% 105.52% 100.00%
NOSH 2,316,086 2,327,627 2,327,627 1,939,999 1,920,833 1,899,230 357,058 36.54%
  YoY % -0.50% 0.00% 19.98% 1.00% 1.14% 431.91% -
  Horiz. % 648.66% 651.89% 651.89% 543.33% 537.96% 531.91% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -9.45 % 0.15 % 7.49 % -0.72 % -0.38 % 4.26 % 3.54 % -
  YoY % -6,400.00% -98.00% 1,140.28% -89.47% -108.92% 20.34% -
  Horiz. % -266.95% 4.24% 211.58% -20.34% -10.73% 120.34% 100.00%
ROE -6.24 % -0.35 % 4.34 % -0.25 % -0.16 % 1.70 % 1.16 % -
  YoY % -1,682.86% -108.06% 1,836.00% -56.25% -109.41% 46.55% -
  Horiz. % -537.93% -30.17% 374.14% -21.55% -13.79% 146.55% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.97 28.19 23.43 18.18 22.46 19.74 82.05 -23.09%
  YoY % -39.80% 20.32% 28.88% -19.06% 13.78% -75.94% -
  Horiz. % 20.68% 34.36% 28.56% 22.16% 27.37% 24.06% 100.00%
EPS -1.60 -0.10 1.75 -0.12 -0.08 0.83 2.87 -
  YoY % -1,500.00% -105.71% 1,558.33% -50.00% -109.64% -71.08% -
  Horiz. % -55.75% -3.48% 60.98% -4.18% -2.79% 28.92% 100.00%
DPS 0.00 1.00 0.88 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 13.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.64% 100.00% - - - -
NAPS 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 2.4700 -31.41%
  YoY % -14.05% -25.81% -17.76% -0.41% 0.41% -80.16% -
  Horiz. % 10.40% 12.11% 16.32% 19.84% 19.92% 19.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.97 28.33 23.55 15.23 18.63 16.19 12.65 5.02%
  YoY % -40.10% 20.30% 54.63% -18.25% 15.07% 27.98% -
  Horiz. % 134.15% 223.95% 186.17% 120.40% 147.27% 127.98% 100.00%
EPS -1.60 -0.10 1.76 -0.10 -0.07 0.68 0.44 -
  YoY % -1,500.00% -105.68% 1,860.00% -42.86% -110.29% 54.55% -
  Horiz. % -363.64% -22.73% 400.00% -22.73% -15.91% 154.55% 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 0.2570 0.3005 0.4050 0.4104 0.4080 0.4018 0.3808 -6.34%
  YoY % -14.48% -25.80% -1.32% 0.59% 1.54% 5.51% -
  Horiz. % 67.49% 78.91% 106.36% 107.77% 107.14% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 2.2100 -
P/RPS 2.30 1.51 2.37 3.19 1.83 2.91 2.69 -2.58%
  YoY % 52.32% -36.29% -25.71% 74.32% -37.11% 8.18% -
  Horiz. % 85.50% 56.13% 88.10% 118.59% 68.03% 108.18% 100.00%
P/EPS -24.33 -407.26 31.76 -469.22 -510.40 69.02 76.99 -
  YoY % 94.03% -1,382.30% 106.77% 8.07% -839.50% -10.35% -
  Horiz. % -31.60% -528.98% 41.25% -609.46% -662.94% 89.65% 100.00%
EY -4.11 -0.25 3.15 -0.21 -0.20 1.45 1.30 -
  YoY % -1,544.00% -107.94% 1,600.00% -5.00% -113.79% 11.54% -
  Horiz. % -316.15% -19.23% 242.31% -16.15% -15.38% 111.54% 100.00%
DY 0.00 2.35 1.59 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 47.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.80% 100.00% - - - -
P/NAPS 1.52 1.42 1.38 1.18 0.83 1.17 0.89 9.33%
  YoY % 7.04% 2.90% 16.95% 42.17% -29.06% 31.46% -
  Horiz. % 170.79% 159.55% 155.06% 132.58% 93.26% 131.46% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 27/08/13 -
Price 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 2.6400 -
P/RPS 2.30 1.51 2.28 3.05 1.71 2.71 3.22 -5.45%
  YoY % 52.32% -33.77% -25.25% 78.36% -36.90% -15.84% -
  Horiz. % 71.43% 46.89% 70.81% 94.72% 53.11% 84.16% 100.00%
P/EPS -24.33 -407.26 30.62 -449.00 -479.27 64.22 91.97 -
  YoY % 94.03% -1,430.05% 106.82% 6.32% -846.29% -30.17% -
  Horiz. % -26.45% -442.82% 33.29% -488.20% -521.12% 69.83% 100.00%
EY -4.11 -0.25 3.27 -0.22 -0.21 1.56 1.09 -
  YoY % -1,544.00% -107.65% 1,586.36% -4.76% -113.46% 43.12% -
  Horiz. % -377.06% -22.94% 300.00% -20.18% -19.27% 143.12% 100.00%
DY 0.00 2.35 1.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 42.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.42% 100.00% - - - -
P/NAPS 1.52 1.42 1.33 1.13 0.78 1.09 1.07 6.02%
  YoY % 7.04% 6.77% 17.70% 44.87% -28.44% 1.87% -
  Horiz. % 142.06% 132.71% 124.30% 105.61% 72.90% 101.87% 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.
 


 

236  233  537  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers