Highlights

[KRETAM] YoY TTM Result on 2016-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     6.63%    YoY -     461.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 395,596 510,473 637,568 500,611 408,160 439,556 362,266 1.48%
  YoY % -22.50% -19.93% 27.36% 22.65% -7.14% 21.34% -
  Horiz. % 109.20% 140.91% 175.99% 138.19% 112.67% 121.34% 100.00%
PBT -2,692 -27,922 35,176 30,195 1,082 21,940 20,732 -
  YoY % 90.36% -179.38% 16.50% 2,690.67% -95.07% 5.83% -
  Horiz. % -12.98% -134.68% 169.67% 145.64% 5.22% 105.83% 100.00%
Tax 140 -1,187 -14,327 -13,001 -6,005 -11,179 -5,539 -
  YoY % 111.79% 91.71% -10.20% -116.50% 46.28% -101.82% -
  Horiz. % -2.53% 21.43% 258.66% 234.72% 108.41% 201.82% 100.00%
NP -2,552 -29,109 20,849 17,194 -4,923 10,761 15,193 -
  YoY % 91.23% -239.62% 21.26% 449.26% -145.75% -29.17% -
  Horiz. % -16.80% -191.59% 137.23% 113.17% -32.40% 70.83% 100.00%
NP to SH -659 -29,311 17,541 17,428 -4,827 10,686 15,043 -
  YoY % 97.75% -267.10% 0.65% 461.05% -145.17% -28.96% -
  Horiz. % -4.38% -194.85% 116.61% 115.85% -32.09% 71.04% 100.00%
Tax Rate - % - % 40.73 % 43.06 % 554.99 % 50.95 % 26.72 % -
  YoY % 0.00% 0.00% -5.41% -92.24% 989.28% 90.68% -
  Horiz. % 0.00% 0.00% 152.43% 161.15% 2,077.06% 190.68% 100.00%
Total Cost 398,148 539,582 616,719 483,417 413,083 428,795 347,073 2.31%
  YoY % -26.21% -12.51% 27.57% 17.03% -3.66% 23.55% -
  Horiz. % 114.72% 155.47% 177.69% 139.28% 119.02% 123.55% 100.00%
Net Worth 605,183 66,802,900 91,708,512 81,276,271 927,420 875,085 751,428 -3.54%
  YoY % -99.09% -27.16% 12.84% 8,663.70% 5.98% 16.46% -
  Horiz. % 80.54% 8,890.12% 12,204.55% 10,816.23% 123.42% 116.46% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % - % - % 132.70 % 118.06 % - % - % - % -
  YoY % 0.00% 0.00% 12.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.40% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 605,183 66,802,900 91,708,512 81,276,271 927,420 875,085 751,428 -3.54%
  YoY % -99.09% -27.16% 12.84% 8,663.70% 5.98% 16.46% -
  Horiz. % 80.54% 8,890.12% 12,204.55% 10,816.23% 123.42% 116.46% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,885,000 1,771,428 375,714 35.50%
  YoY % 0.00% 0.00% 13.12% 9.16% 6.41% 371.48% -
  Horiz. % 619.52% 619.52% 619.52% 547.66% 501.71% 471.48% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.65 % -5.70 % 3.27 % 3.43 % -1.21 % 2.45 % 4.19 % -
  YoY % 88.60% -274.31% -4.66% 383.47% -149.39% -41.53% -
  Horiz. % -15.51% -136.04% 78.04% 81.86% -28.88% 58.47% 100.00%
ROE -0.11 % -0.04 % 0.02 % 0.02 % -0.52 % 1.22 % 2.00 % -
  YoY % -175.00% -300.00% 0.00% 103.85% -142.62% -39.00% -
  Horiz. % -5.50% -2.00% 1.00% 1.00% -26.00% 61.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 24.33 21.65 24.81 96.42 -25.11%
  YoY % -22.48% -19.93% 12.58% 12.38% -12.74% -74.27% -
  Horiz. % 17.63% 22.74% 28.41% 25.23% 22.45% 25.73% 100.00%
EPS -0.03 -1.26 0.75 0.85 -0.26 0.60 4.00 -
  YoY % 97.62% -268.00% -11.76% 426.92% -143.33% -85.00% -
  Horiz. % -0.75% -31.50% 18.75% 21.25% -6.50% 15.00% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.2600 28.7000 39.4000 39.5000 0.4920 0.4940 2.0000 -28.81%
  YoY % -99.09% -27.16% -0.25% 7,928.45% -0.40% -75.30% -
  Horiz. % 13.00% 1,435.00% 1,970.00% 1,975.00% 24.60% 24.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 21.51 17.54 18.88 15.56 1.49%
  YoY % -22.48% -19.93% 27.34% 22.63% -7.10% 21.34% -
  Horiz. % 109.25% 140.94% 176.03% 138.24% 112.72% 121.34% 100.00%
EPS -0.03 -1.26 0.75 0.75 -0.21 0.46 0.65 -
  YoY % 97.62% -268.00% 0.00% 457.14% -145.65% -29.23% -
  Horiz. % -4.62% -193.85% 115.38% 115.38% -32.31% 70.77% 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 0.2600 28.7000 39.4000 34.9181 0.3984 0.3760 0.3228 -3.54%
  YoY % -99.09% -27.16% 12.84% 8,664.58% 5.96% 16.48% -
  Horiz. % 80.55% 8,890.95% 12,205.70% 10,817.25% 123.42% 116.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4350 0.4100 0.5400 0.5450 0.4600 0.4500 3.7400 -
P/RPS 2.56 1.87 1.97 2.24 2.12 1.81 3.88 -6.69%
  YoY % 36.90% -5.08% -12.05% 5.66% 17.13% -53.35% -
  Horiz. % 65.98% 48.20% 50.77% 57.73% 54.64% 46.65% 100.00%
P/EPS -1,536.45 -32.56 71.66 64.35 -179.64 74.60 93.41 -
  YoY % -4,618.83% -145.44% 11.36% 135.82% -340.80% -20.14% -
  Horiz. % -1,644.85% -34.86% 76.72% 68.89% -192.31% 79.86% 100.00%
EY -0.07 -3.07 1.40 1.55 -0.56 1.34 1.07 -
  YoY % 97.72% -319.29% -9.68% 376.79% -141.79% 25.23% -
  Horiz. % -6.54% -286.92% 130.84% 144.86% -52.34% 125.23% 100.00%
DY 0.00 0.00 1.85 1.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 1.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.09% 100.00% - - -
P/NAPS 1.67 0.01 0.01 0.01 0.93 0.91 1.87 -1.87%
  YoY % 16,600.00% 0.00% 0.00% -98.92% 2.20% -51.34% -
  Horiz. % 89.30% 0.53% 0.53% 0.53% 49.73% 48.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 25/02/19 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.4300 0.4000 0.8450 0.5500 0.5800 0.4600 0.6050 -
P/RPS 2.53 1.82 3.08 2.26 2.68 1.85 0.63 26.06%
  YoY % 39.01% -40.91% 36.28% -15.67% 44.86% 193.65% -
  Horiz. % 401.59% 288.89% 488.89% 358.73% 425.40% 293.65% 100.00%
P/EPS -1,518.79 -31.76 112.13 64.94 -226.50 76.25 15.11 -
  YoY % -4,682.08% -128.32% 72.67% 128.67% -397.05% 404.63% -
  Horiz. % -10,051.56% -210.19% 742.09% 429.78% -1,499.01% 504.63% 100.00%
EY -0.07 -3.15 0.89 1.54 -0.44 1.31 6.62 -
  YoY % 97.78% -453.93% -42.21% 450.00% -133.59% -80.21% -
  Horiz. % -1.06% -47.58% 13.44% 23.26% -6.65% 19.79% 100.00%
DY 0.00 0.00 1.18 1.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -35.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.84% 100.00% - - -
P/NAPS 1.65 0.01 0.02 0.01 1.18 0.93 0.30 32.84%
  YoY % 16,400.00% -50.00% 100.00% -99.15% 26.88% 210.00% -
  Horiz. % 550.00% 3.33% 6.67% 3.33% 393.33% 310.00% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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