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 - 2,316,086
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.61 28.35 25.94 16.06 18.09 16.07 11.68 9.02%
  YoY % -30.83% 9.29% 61.52% -11.22% 12.57% 37.59% -
  Horiz. % 167.89% 242.72% 222.09% 137.50% 154.88% 137.59% 100.00%
EPS -1.31 0.27 1.48 -0.26 0.14 0.55 1.53 -
  YoY % -585.19% -81.76% 669.23% -285.71% -74.55% -64.05% -
  Horiz. % -85.62% 17.65% 96.73% -16.99% 9.15% 35.95% 100.00%
DPS 0.00 1.00 0.89 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 12.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.36% 100.00% - - - -
NAPS 0.2623 0.3115 0.4030 0.3932 0.4051 0.4004 0.3151 -3.01%
  YoY % -15.79% -22.70% 2.49% -2.94% 1.17% 27.07% -
  Horiz. % 83.24% 98.86% 127.90% 124.79% 128.56% 127.07% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers