Highlights

[KRETAM] YoY TTM Result on 2014-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     8.03%    YoY -     -28.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 637,568 500,611 408,160 439,556 362,266 252,297 244,375 17.31%
  YoY % 27.36% 22.65% -7.14% 21.34% 43.59% 3.24% -
  Horiz. % 260.90% 204.85% 167.02% 179.87% 148.24% 103.24% 100.00%
PBT 35,176 30,195 1,082 21,940 20,732 39,671 99,847 -15.95%
  YoY % 16.50% 2,690.67% -95.07% 5.83% -47.74% -60.27% -
  Horiz. % 35.23% 30.24% 1.08% 21.97% 20.76% 39.73% 100.00%
Tax -14,327 -13,001 -6,005 -11,179 -5,539 30 -25,027 -8.87%
  YoY % -10.20% -116.50% 46.28% -101.82% -18,563.33% 100.12% -
  Horiz. % 57.25% 51.95% 23.99% 44.67% 22.13% -0.12% 100.00%
NP 20,849 17,194 -4,923 10,761 15,193 39,701 74,820 -19.17%
  YoY % 21.26% 449.26% -145.75% -29.17% -61.73% -46.94% -
  Horiz. % 27.87% 22.98% -6.58% 14.38% 20.31% 53.06% 100.00%
NP to SH 17,541 17,428 -4,827 10,686 15,043 39,568 73,999 -21.31%
  YoY % 0.65% 461.05% -145.17% -28.96% -61.98% -46.53% -
  Horiz. % 23.70% 23.55% -6.52% 14.44% 20.33% 53.47% 100.00%
Tax Rate 40.73 % 43.06 % 554.99 % 50.95 % 26.72 % -0.08 % 25.07 % 8.42%
  YoY % -5.41% -92.24% 989.28% 90.68% 33,500.00% -100.32% -
  Horiz. % 162.47% 171.76% 2,213.76% 203.23% 106.58% -0.32% 100.00%
Total Cost 616,719 483,417 413,083 428,795 347,073 212,596 169,555 23.99%
  YoY % 27.57% 17.03% -3.66% 23.55% 63.25% 25.38% -
  Horiz. % 363.73% 285.11% 243.63% 252.89% 204.70% 125.38% 100.00%
Net Worth 91,708,512 81,276,271 927,420 875,085 751,428 895,136 530,276 135.85%
  YoY % 12.84% 8,663.70% 5.98% 16.46% -16.05% 68.81% -
  Horiz. % 17,294.47% 15,327.15% 174.89% 165.02% 141.71% 168.81% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 23,276 20,576 0 0 0 0 36,672 -7.29%
  YoY % 13.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.47% 56.11% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 132.70 % 118.06 % - % - % - % - % 49.56 % 17.82%
  YoY % 12.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.76% 238.22% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 91,708,512 81,276,271 927,420 875,085 751,428 895,136 530,276 135.85%
  YoY % 12.84% 8,663.70% 5.98% 16.46% -16.05% 68.81% -
  Horiz. % 17,294.47% 15,327.15% 174.89% 165.02% 141.71% 168.81% 100.00%
NOSH 2,327,627 2,057,627 1,885,000 1,771,428 375,714 365,361 265,138 43.58%
  YoY % 13.12% 9.16% 6.41% 371.48% 2.83% 37.80% -
  Horiz. % 877.89% 776.06% 710.95% 668.12% 141.71% 137.80% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.27 % 3.43 % -1.21 % 2.45 % 4.19 % 15.74 % 30.62 % -31.10%
  YoY % -4.66% 383.47% -149.39% -41.53% -73.38% -48.60% -
  Horiz. % 10.68% 11.20% -3.95% 8.00% 13.68% 51.40% 100.00%
ROE 0.02 % 0.02 % -0.52 % 1.22 % 2.00 % 4.42 % 13.95 % -66.39%
  YoY % 0.00% 103.85% -142.62% -39.00% -54.75% -68.32% -
  Horiz. % 0.14% 0.14% -3.73% 8.75% 14.34% 31.68% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.39 24.33 21.65 24.81 96.42 69.05 92.17 -18.30%
  YoY % 12.58% 12.38% -12.74% -74.27% 39.64% -25.08% -
  Horiz. % 29.72% 26.40% 23.49% 26.92% 104.61% 74.92% 100.00%
EPS 0.75 0.85 -0.26 0.60 4.00 10.83 27.91 -45.24%
  YoY % -11.76% 426.92% -143.33% -85.00% -63.07% -61.20% -
  Horiz. % 2.69% 3.05% -0.93% 2.15% 14.33% 38.80% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 13.83 -35.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.23% 7.23% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 39.4000 39.5000 0.4920 0.4940 2.0000 2.4500 2.0000 64.27%
  YoY % -0.25% 7,928.45% -0.40% -75.30% -18.37% 22.50% -
  Horiz. % 1,970.00% 1,975.00% 24.60% 24.70% 100.00% 122.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.39 21.51 17.54 18.88 15.56 10.84 10.50 17.31%
  YoY % 27.34% 22.63% -7.10% 21.34% 43.54% 3.24% -
  Horiz. % 260.86% 204.86% 167.05% 179.81% 148.19% 103.24% 100.00%
EPS 0.75 0.75 -0.21 0.46 0.65 1.70 3.18 -21.38%
  YoY % 0.00% 457.14% -145.65% -29.23% -61.76% -46.54% -
  Horiz. % 23.58% 23.58% -6.60% 14.47% 20.44% 53.46% 100.00%
DPS 1.00 0.88 0.00 0.00 0.00 0.00 1.58 -7.33%
  YoY % 13.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.29% 55.70% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 39.4000 34.9181 0.3984 0.3760 0.3228 0.3846 0.2278 135.86%
  YoY % 12.84% 8,664.58% 5.96% 16.48% -16.07% 68.83% -
  Horiz. % 17,295.88% 15,328.40% 174.89% 165.06% 141.70% 168.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5400 0.5450 0.4600 0.4500 3.7400 2.0100 2.3500 -
P/RPS 1.97 2.24 2.12 1.81 3.88 2.91 2.55 -4.21%
  YoY % -12.05% 5.66% 17.13% -53.35% 33.33% 14.12% -
  Horiz. % 77.25% 87.84% 83.14% 70.98% 152.16% 114.12% 100.00%
P/EPS 71.66 64.35 -179.64 74.60 93.41 18.56 8.42 42.84%
  YoY % 11.36% 135.82% -340.80% -20.14% 403.29% 120.43% -
  Horiz. % 851.07% 764.25% -2,133.49% 885.99% 1,109.38% 220.43% 100.00%
EY 1.40 1.55 -0.56 1.34 1.07 5.39 11.88 -29.96%
  YoY % -9.68% 376.79% -141.79% 25.23% -80.15% -54.63% -
  Horiz. % 11.78% 13.05% -4.71% 11.28% 9.01% 45.37% 100.00%
DY 1.85 1.83 0.00 0.00 0.00 0.00 5.89 -17.54%
  YoY % 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.41% 31.07% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.01 0.01 0.93 0.91 1.87 0.82 1.18 -54.81%
  YoY % 0.00% -98.92% 2.20% -51.34% 128.05% -30.51% -
  Horiz. % 0.85% 0.85% 78.81% 77.12% 158.47% 69.49% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 -
Price 0.8450 0.5500 0.5800 0.4600 0.6050 2.0200 2.4000 -
P/RPS 3.08 2.26 2.68 1.85 0.63 2.93 2.60 2.86%
  YoY % 36.28% -15.67% 44.86% 193.65% -78.50% 12.69% -
  Horiz. % 118.46% 86.92% 103.08% 71.15% 24.23% 112.69% 100.00%
P/EPS 112.13 64.94 -226.50 76.25 15.11 18.65 8.60 53.36%
  YoY % 72.67% 128.67% -397.05% 404.63% -18.98% 116.86% -
  Horiz. % 1,303.84% 755.12% -2,633.72% 886.63% 175.70% 216.86% 100.00%
EY 0.89 1.54 -0.44 1.31 6.62 5.36 11.63 -34.82%
  YoY % -42.21% 450.00% -133.59% -80.21% 23.51% -53.91% -
  Horiz. % 7.65% 13.24% -3.78% 11.26% 56.92% 46.09% 100.00%
DY 1.18 1.82 0.00 0.00 0.00 0.00 5.76 -23.20%
  YoY % -35.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.49% 31.60% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.02 0.01 1.18 0.93 0.30 0.82 1.20 -49.43%
  YoY % 100.00% -99.15% 26.88% 210.00% -63.41% -31.67% -
  Horiz. % 1.67% 0.83% 98.33% 77.50% 25.00% 68.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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