Highlights

[KRETAM] YoY TTM Result on 2016-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -25.56%    YoY -     -287.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 454,076 656,611 600,874 372,067 418,989 372,265 270,462 9.02%
  YoY % -30.85% 9.28% 61.50% -11.20% 12.55% 37.64% -
  Horiz. % 167.89% 242.77% 222.17% 137.57% 154.92% 137.64% 100.00%
PBT -32,455 23,555 50,244 -925 11,173 19,566 33,747 -
  YoY % -237.78% -53.12% 5,531.78% -108.28% -42.90% -42.02% -
  Horiz. % -96.17% 69.80% 148.88% -2.74% 33.11% 57.98% 100.00%
Tax 2,264 -13,995 -16,111 -5,199 -7,996 -6,700 1,848 3.44%
  YoY % 116.18% 13.13% -209.89% 34.98% -19.34% -462.55% -
  Horiz. % 122.51% -757.31% -871.81% -281.33% -432.68% -362.55% 100.00%
NP -30,191 9,560 34,133 -6,124 3,177 12,866 35,595 -
  YoY % -415.81% -71.99% 657.36% -292.76% -75.31% -63.85% -
  Horiz. % -84.82% 26.86% 95.89% -17.20% 8.93% 36.15% 100.00%
NP to SH -30,294 6,168 34,269 -6,061 3,231 12,746 35,427 -
  YoY % -591.15% -82.00% 665.40% -287.59% -74.65% -64.02% -
  Horiz. % -85.51% 17.41% 96.73% -17.11% 9.12% 35.98% 100.00%
Tax Rate - % 59.41 % 32.07 % - % 71.57 % 34.24 % -5.48 % -
  YoY % 0.00% 85.25% 0.00% 0.00% 109.02% 724.82% -
  Horiz. % 0.00% -1,084.12% -585.22% 0.00% -1,306.02% -624.82% 100.00%
Total Cost 484,267 647,051 566,741 378,191 415,812 359,399 234,867 12.81%
  YoY % -25.16% 14.17% 49.86% -9.05% 15.70% 53.02% -
  Horiz. % 206.19% 275.50% 241.30% 161.02% 177.04% 153.02% 100.00%
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 729,841 -3.01%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 27.06% -
  Horiz. % 83.24% 98.87% 127.89% 124.78% 128.57% 127.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % - % 377.37 % 60.04 % - % - % - % - % -
  YoY % 0.00% 528.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 628.53% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 607,510 721,564 933,378 910,731 938,343 927,360 729,841 -3.01%
  YoY % -15.81% -22.69% 2.49% -2.94% 1.18% 27.06% -
  Horiz. % 83.24% 98.87% 127.89% 124.78% 128.57% 127.06% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 1,858,636 1,903,333 1,840,000 364,920 36.16%
  YoY % 0.00% 0.00% 25.23% -2.35% 3.44% 404.22% -
  Horiz. % 637.84% 637.84% 637.84% 509.33% 521.57% 504.22% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.65 % 1.46 % 5.68 % -1.65 % 0.76 % 3.46 % 13.16 % -
  YoY % -555.48% -74.30% 444.24% -317.11% -78.03% -73.71% -
  Horiz. % -50.53% 11.09% 43.16% -12.54% 5.78% 26.29% 100.00%
ROE -4.99 % 0.85 % 3.67 % -0.67 % 0.34 % 1.37 % 4.85 % -
  YoY % -687.06% -76.84% 647.76% -297.06% -75.18% -71.75% -
  Horiz. % -102.89% 17.53% 75.67% -13.81% 7.01% 28.25% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.51 28.21 25.81 20.02 22.01 20.23 74.12 -19.94%
  YoY % -30.84% 9.30% 28.92% -9.04% 8.80% -72.71% -
  Horiz. % 26.32% 38.06% 34.82% 27.01% 29.70% 27.29% 100.00%
EPS -1.30 0.26 1.47 -0.33 0.17 0.69 9.71 -
  YoY % -600.00% -82.31% 545.45% -294.12% -75.36% -92.89% -
  Horiz. % -13.39% 2.68% 15.14% -3.40% 1.75% 7.11% 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 0.2610 0.3100 0.4010 0.4900 0.4930 0.5040 2.0000 -28.77%
  YoY % -15.81% -22.69% -18.16% -0.61% -2.18% -74.80% -
  Horiz. % 13.05% 15.50% 20.05% 24.50% 24.65% 25.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.51 28.21 25.81 15.98 18.00 15.99 11.62 9.02%
  YoY % -30.84% 9.30% 61.51% -11.22% 12.57% 37.61% -
  Horiz. % 167.90% 242.77% 222.12% 137.52% 154.91% 137.61% 100.00%
EPS -1.30 0.26 1.47 -0.26 0.14 0.55 1.52 -
  YoY % -600.00% -82.31% 665.38% -285.71% -74.55% -63.82% -
  Horiz. % -85.53% 17.11% 96.71% -17.11% 9.21% 36.18% 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 0.2610 0.3100 0.4010 0.3913 0.4031 0.3984 0.3136 -3.01%
  YoY % -15.81% -22.69% 2.48% -2.93% 1.18% 27.04% -
  Horiz. % 83.23% 98.85% 127.87% 124.78% 128.54% 127.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4050 0.8500 0.6250 0.5400 0.4500 0.5900 1.9400 -
P/RPS 2.08 3.01 2.42 2.70 2.04 2.92 2.62 -3.77%
  YoY % -30.90% 24.38% -10.37% 32.35% -30.14% 11.45% -
  Horiz. % 79.39% 114.89% 92.37% 103.05% 77.86% 111.45% 100.00%
P/EPS -31.12 320.77 42.45 -165.59 265.09 85.17 19.98 -
  YoY % -109.70% 655.64% 125.64% -162.47% 211.25% 326.28% -
  Horiz. % -155.76% 1,605.46% 212.46% -828.78% 1,326.78% 426.28% 100.00%
EY -3.21 0.31 2.36 -0.60 0.38 1.17 5.00 -
  YoY % -1,135.48% -86.86% 493.33% -257.89% -67.52% -76.60% -
  Horiz. % -64.20% 6.20% 47.20% -12.00% 7.60% 23.40% 100.00%
DY 0.00 1.18 1.41 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -16.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.69% 100.00% - - - -
P/NAPS 1.55 2.74 1.56 1.10 0.91 1.17 0.97 8.12%
  YoY % -43.43% 75.64% 41.82% 20.88% -22.22% 20.62% -
  Horiz. % 159.79% 282.47% 160.82% 113.40% 93.81% 120.62% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 25/05/18 26/05/17 25/05/16 27/05/15 26/05/14 22/05/13 -
Price 0.4000 0.8350 0.5600 0.5550 0.4150 0.5900 2.1300 -
P/RPS 2.05 2.96 2.17 2.77 1.89 2.92 2.87 -5.45%
  YoY % -30.74% 36.41% -21.66% 46.56% -35.27% 1.74% -
  Horiz. % 71.43% 103.14% 75.61% 96.52% 65.85% 101.74% 100.00%
P/EPS -30.73 315.11 38.04 -170.19 244.47 85.17 21.94 -
  YoY % -109.75% 728.36% 122.35% -169.62% 187.04% 288.20% -
  Horiz. % -140.06% 1,436.24% 173.38% -775.71% 1,114.27% 388.20% 100.00%
EY -3.25 0.32 2.63 -0.59 0.41 1.17 4.56 -
  YoY % -1,115.62% -87.83% 545.76% -243.90% -64.96% -74.34% -
  Horiz. % -71.27% 7.02% 57.68% -12.94% 8.99% 25.66% 100.00%
DY 0.00 1.20 1.58 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -24.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.95% 100.00% - - - -
P/NAPS 1.53 2.69 1.40 1.13 0.84 1.17 1.07 6.14%
  YoY % -43.12% 92.14% 23.89% 34.52% -28.21% 9.35% -
  Horiz. % 142.99% 251.40% 130.84% 105.61% 78.50% 109.35% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS