Highlights

[KRETAM] YoY TTM Result on 2017-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -18.27%    YoY -     103.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 349,458 615,159 568,083 386,895 438,711 381,225 299,736 2.59%
  YoY % -43.19% 8.29% 46.83% -11.81% 15.08% 27.19% -
  Horiz. % 116.59% 205.23% 189.53% 129.08% 146.37% 127.19% 100.00%
PBT -38,259 -4,766 51,890 23,062 -8,728 23,360 12,370 -
  YoY % -702.75% -109.18% 125.00% 364.23% -137.36% 88.84% -
  Horiz. % -309.29% -38.53% 419.48% 186.43% -70.56% 188.84% 100.00%
Tax 4,586 -5,164 -18,438 -6,852 -2,691 -13,208 -6,683 -
  YoY % 188.81% 71.99% -169.09% -154.63% 79.63% -97.64% -
  Horiz. % -68.62% 77.27% 275.89% 102.53% 40.27% 197.64% 100.00%
NP -33,673 -9,930 33,452 16,210 -11,419 10,152 5,687 -
  YoY % -239.10% -129.68% 106.37% 241.96% -212.48% 78.51% -
  Horiz. % -592.10% -174.61% 588.22% 285.04% -200.79% 178.51% 100.00%
NP to SH -31,767 -13,289 33,243 16,345 -11,198 9,892 5,466 -
  YoY % -139.05% -139.98% 103.38% 245.96% -213.20% 80.97% -
  Horiz. % -581.17% -243.12% 608.18% 299.03% -204.87% 180.97% 100.00%
Tax Rate - % - % 35.53 % 29.71 % - % 56.54 % 54.03 % -
  YoY % 0.00% 0.00% 19.59% 0.00% 0.00% 4.65% -
  Horiz. % 0.00% 0.00% 65.76% 54.99% 0.00% 104.65% 100.00%
Total Cost 383,131 625,089 534,631 370,685 450,130 371,073 294,049 4.51%
  YoY % -38.71% 16.92% 44.23% -17.65% 21.30% 26.19% -
  Horiz. % 130.29% 212.58% 181.82% 126.06% 153.08% 126.19% 100.00%
Net Worth 593,544 688,977 940,361 933,912 915,220 969,977 732,097 -3.43%
  YoY % -13.85% -26.73% 0.69% 2.04% -5.65% 32.49% -
  Horiz. % 81.07% 94.11% 128.45% 127.57% 125.01% 132.49% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % - % - % 61.90 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 593,544 688,977 940,361 933,912 915,220 969,977 732,097 -3.43%
  YoY % -13.85% -26.73% 0.69% 2.04% -5.65% 32.49% -
  Horiz. % 81.07% 94.11% 128.45% 127.57% 125.01% 132.49% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,974,444 1,879,302 1,967,500 366,048 36.09%
  YoY % 0.00% 0.00% 17.89% 5.06% -4.48% 437.50% -
  Horiz. % 635.88% 635.88% 635.88% 539.39% 513.40% 537.50% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.64 % -1.61 % 5.89 % 4.19 % -2.60 % 2.66 % 1.90 % -
  YoY % -498.76% -127.33% 40.57% 261.15% -197.74% 40.00% -
  Horiz. % -507.37% -84.74% 310.00% 220.53% -136.84% 140.00% 100.00%
ROE -5.35 % -1.93 % 3.54 % 1.75 % -1.22 % 1.02 % 0.75 % -
  YoY % -177.20% -154.52% 102.29% 243.44% -219.61% 36.00% -
  Horiz. % -713.33% -257.33% 472.00% 233.33% -162.67% 136.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.01 26.43 24.41 19.60 23.34 19.38 81.88 -24.62%
  YoY % -43.21% 8.28% 24.54% -16.02% 20.43% -76.33% -
  Horiz. % 18.33% 32.28% 29.81% 23.94% 28.51% 23.67% 100.00%
EPS -1.36 -0.57 1.43 0.83 -0.60 0.50 1.49 -
  YoY % -138.60% -139.86% 72.29% 238.33% -220.00% -66.44% -
  Horiz. % -91.28% -38.26% 95.97% 55.70% -40.27% 33.56% 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 0.2550 0.2960 0.4040 0.4730 0.4870 0.4930 2.0000 -29.04%
  YoY % -13.85% -26.73% -14.59% -2.87% -1.22% -75.35% -
  Horiz. % 12.75% 14.80% 20.20% 23.65% 24.35% 24.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.01 26.43 24.41 16.62 18.85 16.38 12.88 2.58%
  YoY % -43.21% 8.28% 46.87% -11.83% 15.08% 27.17% -
  Horiz. % 116.54% 205.20% 189.52% 129.04% 146.35% 127.17% 100.00%
EPS -1.36 -0.57 1.43 0.70 -0.48 0.42 0.23 -
  YoY % -138.60% -139.86% 104.29% 245.83% -214.29% 82.61% -
  Horiz. % -591.30% -247.83% 621.74% 304.35% -208.70% 182.61% 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 0.2550 0.2960 0.4040 0.4012 0.3932 0.4167 0.3145 -3.43%
  YoY % -13.85% -26.73% 0.70% 2.03% -5.64% 32.50% -
  Horiz. % 81.08% 94.12% 128.46% 127.57% 125.02% 132.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3700 0.4000 0.5650 0.5050 0.4350 0.5200 3.0300 -
P/RPS 2.46 1.51 2.31 2.58 1.86 2.68 3.70 -6.57%
  YoY % 62.91% -34.63% -10.47% 38.71% -30.60% -27.57% -
  Horiz. % 66.49% 40.81% 62.43% 69.73% 50.27% 72.43% 100.00%
P/EPS -27.11 -70.06 39.56 61.00 -73.00 103.43 202.91 -
  YoY % 61.30% -277.10% -35.15% 183.56% -170.58% -49.03% -
  Horiz. % -13.36% -34.53% 19.50% 30.06% -35.98% 50.97% 100.00%
EY -3.69 -1.43 2.53 1.64 -1.37 0.97 0.49 -
  YoY % -158.04% -156.52% 54.27% 219.71% -241.24% 97.96% -
  Horiz. % -753.06% -291.84% 516.33% 334.69% -279.59% 197.96% 100.00%
DY 0.00 2.50 1.56 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 60.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.26% 100.00% - - - -
P/NAPS 1.45 1.35 1.40 1.07 0.89 1.05 1.52 -0.78%
  YoY % 7.41% -3.57% 30.84% 20.22% -15.24% -30.92% -
  Horiz. % 95.39% 88.82% 92.11% 70.39% 58.55% 69.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 24/11/17 29/11/16 23/11/15 24/11/14 22/11/13 -
Price 0.3850 0.3800 0.5500 0.5350 0.4650 0.5000 3.5200 -
P/RPS 2.56 1.44 2.25 2.73 1.99 2.58 4.30 -8.28%
  YoY % 77.78% -36.00% -17.58% 37.19% -22.87% -40.00% -
  Horiz. % 59.53% 33.49% 52.33% 63.49% 46.28% 60.00% 100.00%
P/EPS -28.21 -66.56 38.51 64.63 -78.04 99.45 235.73 -
  YoY % 57.62% -272.84% -40.41% 182.82% -178.47% -57.81% -
  Horiz. % -11.97% -28.24% 16.34% 27.42% -33.11% 42.19% 100.00%
EY -3.54 -1.50 2.60 1.55 -1.28 1.01 0.42 -
  YoY % -136.00% -157.69% 67.74% 221.09% -226.73% 140.48% -
  Horiz. % -842.86% -357.14% 619.05% 369.05% -304.76% 240.48% 100.00%
DY 0.00 2.63 1.61 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 63.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 163.35% 100.00% - - - -
P/NAPS 1.51 1.28 1.36 1.13 0.95 1.01 1.76 -2.52%
  YoY % 17.97% -5.88% 20.35% 18.95% -5.94% -42.61% -
  Horiz. % 85.80% 72.73% 77.27% 64.20% 53.98% 57.39% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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