Highlights

[KRETAM] YoY TTM Result on 2018-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -139.38%    YoY -     -105.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 401,990 393,100 656,221 545,475 352,779 431,498 374,926 1.17%
  YoY % 2.26% -40.10% 20.30% 54.62% -18.24% 15.09% -
  Horiz. % 107.22% 104.85% 175.03% 145.49% 94.09% 115.09% 100.00%
PBT 29,647 -40,541 9,187 60,439 1,114 4,291 26,694 1.76%
  YoY % 173.13% -541.29% -84.80% 5,325.40% -74.04% -83.93% -
  Horiz. % 111.06% -151.87% 34.42% 226.41% 4.17% 16.07% 100.00%
Tax -5,303 3,379 -8,191 -19,593 -3,648 -5,921 -10,705 -11.04%
  YoY % -256.94% 141.25% 58.19% -437.09% 38.39% 44.69% -
  Horiz. % 49.54% -31.56% 76.52% 183.03% 34.08% 55.31% 100.00%
NP 24,344 -37,162 996 40,846 -2,534 -1,630 15,989 7.25%
  YoY % 165.51% -3,831.12% -97.56% 1,711.92% -55.46% -110.19% -
  Horiz. % 152.25% -232.42% 6.23% 255.46% -15.85% -10.19% 100.00%
NP to SH 26,138 -37,126 -2,429 40,675 -2,398 -1,543 15,822 8.72%
  YoY % 170.40% -1,428.45% -105.97% 1,796.21% -55.41% -109.75% -
  Horiz. % 165.20% -234.65% -15.35% 257.08% -15.16% -9.75% 100.00%
Tax Rate 17.89 % - % 89.16 % 32.42 % 327.47 % 137.99 % 40.10 % -12.58%
  YoY % 0.00% 0.00% 175.02% -90.10% 137.31% 244.11% -
  Horiz. % 44.61% 0.00% 222.34% 80.85% 816.63% 344.11% 100.00%
Total Cost 377,646 430,262 655,225 504,629 355,313 433,128 358,937 0.85%
  YoY % -12.23% -34.33% 29.84% 42.02% -17.97% 20.67% -
  Horiz. % 105.21% 119.87% 182.55% 140.59% 98.99% 120.67% 100.00%
Net Worth 621,476 598,200 695,960 938,033 950,600 945,050 930,623 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.78% 100.80% 102.15% 101.55% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 23,276 20,576 0 0 0 -
  YoY % 0.00% 0.00% 13.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 621,476 598,200 695,960 938,033 950,600 945,050 930,623 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.78% 100.80% 102.15% 101.55% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 1,939,999 1,920,833 1,899,230 3.44%
  YoY % 0.00% 0.00% 0.00% 19.98% 1.00% 1.14% -
  Horiz. % 122.56% 122.56% 122.56% 122.56% 102.15% 101.14% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.06 % -9.45 % 0.15 % 7.49 % -0.72 % -0.38 % 4.26 % 6.04%
  YoY % 164.13% -6,400.00% -98.00% 1,140.28% -89.47% -108.92% -
  Horiz. % 142.25% -221.83% 3.52% 175.82% -16.90% -8.92% 100.00%
ROE 4.21 % -6.21 % -0.35 % 4.34 % -0.25 % -0.16 % 1.70 % 16.30%
  YoY % 167.79% -1,674.29% -108.06% 1,836.00% -56.25% -109.41% -
  Horiz. % 247.65% -365.29% -20.59% 255.29% -14.71% -9.41% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.27 16.89 28.19 23.43 18.18 22.46 19.74 -2.20%
  YoY % 2.25% -40.09% 20.32% 28.88% -19.06% 13.78% -
  Horiz. % 87.49% 85.56% 142.81% 118.69% 92.10% 113.78% 100.00%
EPS 1.12 -1.60 -0.10 1.75 -0.12 -0.08 0.83 5.12%
  YoY % 170.00% -1,500.00% -105.71% 1,558.33% -50.00% -109.64% -
  Horiz. % 134.94% -192.77% -12.05% 210.84% -14.46% -9.64% 100.00%
DPS 0.00 0.00 1.00 0.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 13.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.64% 100.00% - - -
NAPS 0.2670 0.2570 0.2990 0.4030 0.4900 0.4920 0.4900 -9.62%
  YoY % 3.89% -14.05% -25.81% -17.76% -0.41% 0.41% -
  Horiz. % 54.49% 52.45% 61.02% 82.24% 100.00% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.27 16.89 28.19 23.43 15.16 18.54 16.11 1.16%
  YoY % 2.25% -40.09% 20.32% 54.55% -18.23% 15.08% -
  Horiz. % 107.20% 104.84% 174.98% 145.44% 94.10% 115.08% 100.00%
EPS 1.12 -1.60 -0.10 1.75 -0.10 -0.07 0.68 8.66%
  YoY % 170.00% -1,500.00% -105.71% 1,850.00% -42.86% -110.29% -
  Horiz. % 164.71% -235.29% -14.71% 257.35% -14.71% -10.29% 100.00%
DPS 0.00 0.00 1.00 0.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 13.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.64% 100.00% - - -
NAPS 0.2670 0.2570 0.2990 0.4030 0.4084 0.4060 0.3998 -6.50%
  YoY % 3.89% -14.05% -25.81% -1.32% 0.59% 1.55% -
  Horiz. % 66.78% 64.28% 74.79% 100.80% 102.15% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4300 0.3900 0.4250 0.5550 0.5800 0.4100 0.5750 -
P/RPS 2.49 2.31 1.51 2.37 3.19 1.83 2.91 -2.56%
  YoY % 7.79% 52.98% -36.29% -25.71% 74.32% -37.11% -
  Horiz. % 85.57% 79.38% 51.89% 81.44% 109.62% 62.89% 100.00%
P/EPS 38.29 -24.45 -407.26 31.76 -469.22 -510.40 69.02 -9.35%
  YoY % 256.61% 94.00% -1,382.30% 106.77% 8.07% -839.50% -
  Horiz. % 55.48% -35.42% -590.06% 46.02% -679.83% -739.50% 100.00%
EY 2.61 -4.09 -0.25 3.15 -0.21 -0.20 1.45 10.28%
  YoY % 163.81% -1,536.00% -107.94% 1,600.00% -5.00% -113.79% -
  Horiz. % 180.00% -282.07% -17.24% 217.24% -14.48% -13.79% 100.00%
DY 0.00 0.00 2.35 1.59 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 47.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 147.80% 100.00% - - -
P/NAPS 1.61 1.52 1.42 1.38 1.18 0.83 1.17 5.46%
  YoY % 5.92% 7.04% 2.90% 16.95% 42.17% -29.06% -
  Horiz. % 137.61% 129.91% 121.37% 117.95% 100.85% 70.94% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 23/08/17 24/08/16 27/08/15 26/08/14 -
Price 0.4950 0.3900 0.4250 0.5350 0.5550 0.3850 0.5350 -
P/RPS 2.87 2.31 1.51 2.28 3.05 1.71 2.71 0.96%
  YoY % 24.24% 52.98% -33.77% -25.25% 78.36% -36.90% -
  Horiz. % 105.90% 85.24% 55.72% 84.13% 112.55% 63.10% 100.00%
P/EPS 44.08 -24.45 -407.26 30.62 -449.00 -479.27 64.22 -6.07%
  YoY % 280.29% 94.00% -1,430.05% 106.82% 6.32% -846.29% -
  Horiz. % 68.64% -38.07% -634.16% 47.68% -699.16% -746.29% 100.00%
EY 2.27 -4.09 -0.25 3.27 -0.22 -0.21 1.56 6.45%
  YoY % 155.50% -1,536.00% -107.65% 1,586.36% -4.76% -113.46% -
  Horiz. % 145.51% -262.18% -16.03% 209.62% -14.10% -13.46% 100.00%
DY 0.00 0.00 2.35 1.65 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 42.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.42% 100.00% - - -
P/NAPS 1.85 1.52 1.42 1.33 1.13 0.78 1.09 9.21%
  YoY % 21.71% 7.04% 6.77% 17.70% 44.87% -28.44% -
  Horiz. % 169.72% 139.45% 130.28% 122.02% 103.67% 71.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS