Highlights

[KRETAM] YoY TTM Result on 2019-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -3.35%    YoY -     -591.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 385,379 454,076 656,611 600,874 372,067 418,989 372,265 0.58%
  YoY % -15.13% -30.85% 9.28% 61.50% -11.20% 12.55% -
  Horiz. % 103.52% 121.98% 176.38% 161.41% 99.95% 112.55% 100.00%
PBT 1,197 -32,455 23,555 50,244 -925 11,173 19,566 -37.20%
  YoY % 103.69% -237.78% -53.12% 5,531.78% -108.28% -42.90% -
  Horiz. % 6.12% -165.87% 120.39% 256.79% -4.73% 57.10% 100.00%
Tax -1,793 2,264 -13,995 -16,111 -5,199 -7,996 -6,700 -19.71%
  YoY % -179.20% 116.18% 13.13% -209.89% 34.98% -19.34% -
  Horiz. % 26.76% -33.79% 208.88% 240.46% 77.60% 119.34% 100.00%
NP -596 -30,191 9,560 34,133 -6,124 3,177 12,866 -
  YoY % 98.03% -415.81% -71.99% 657.36% -292.76% -75.31% -
  Horiz. % -4.63% -234.66% 74.30% 265.30% -47.60% 24.69% 100.00%
NP to SH 1,276 -30,294 6,168 34,269 -6,061 3,231 12,746 -31.83%
  YoY % 104.21% -591.15% -82.00% 665.40% -287.59% -74.65% -
  Horiz. % 10.01% -237.67% 48.39% 268.86% -47.55% 25.35% 100.00%
Tax Rate 149.79 % - % 59.41 % 32.07 % - % 71.57 % 34.24 % 27.86%
  YoY % 0.00% 0.00% 85.25% 0.00% 0.00% 109.02% -
  Horiz. % 437.47% 0.00% 173.51% 93.66% 0.00% 209.02% 100.00%
Total Cost 385,975 484,267 647,051 566,741 378,191 415,812 359,399 1.19%
  YoY % -20.30% -25.16% 14.17% 49.86% -9.05% 15.70% -
  Horiz. % 107.39% 134.74% 180.04% 157.69% 105.23% 115.70% 100.00%
Net Worth 607,510 607,510 721,564 933,378 910,731 938,343 927,360 -6.80%
  YoY % 0.00% -15.81% -22.69% 2.49% -2.94% 1.18% -
  Horiz. % 65.51% 65.51% 77.81% 100.65% 98.21% 101.18% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % - % - % 377.37 % 60.04 % - % - % - % -
  YoY % 0.00% 0.00% 528.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 628.53% 100.00% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 607,510 607,510 721,564 933,378 910,731 938,343 927,360 -6.80%
  YoY % 0.00% -15.81% -22.69% 2.49% -2.94% 1.18% -
  Horiz. % 65.51% 65.51% 77.81% 100.65% 98.21% 101.18% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 1,858,636 1,903,333 1,840,000 3.99%
  YoY % 0.00% 0.00% 0.00% 25.23% -2.35% 3.44% -
  Horiz. % 126.50% 126.50% 126.50% 126.50% 101.01% 103.44% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.15 % -6.65 % 1.46 % 5.68 % -1.65 % 0.76 % 3.46 % -
  YoY % 97.74% -555.48% -74.30% 444.24% -317.11% -78.03% -
  Horiz. % -4.34% -192.20% 42.20% 164.16% -47.69% 21.97% 100.00%
ROE 0.21 % -4.99 % 0.85 % 3.67 % -0.67 % 0.34 % 1.37 % -26.82%
  YoY % 104.21% -687.06% -76.84% 647.76% -297.06% -75.18% -
  Horiz. % 15.33% -364.23% 62.04% 267.88% -48.91% 24.82% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.56 19.51 28.21 25.81 20.02 22.01 20.23 -3.28%
  YoY % -15.12% -30.84% 9.30% 28.92% -9.04% 8.80% -
  Horiz. % 81.86% 96.44% 139.45% 127.58% 98.96% 108.80% 100.00%
EPS 0.05 -1.30 0.26 1.47 -0.33 0.17 0.69 -35.41%
  YoY % 103.85% -600.00% -82.31% 545.45% -294.12% -75.36% -
  Horiz. % 7.25% -188.41% 37.68% 213.04% -47.83% 24.64% 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 0.2610 0.2610 0.3100 0.4010 0.4900 0.4930 0.5040 -10.38%
  YoY % 0.00% -15.81% -22.69% -18.16% -0.61% -2.18% -
  Horiz. % 51.79% 51.79% 61.51% 79.56% 97.22% 97.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.56 19.51 28.21 25.81 15.98 18.00 15.99 0.58%
  YoY % -15.12% -30.84% 9.30% 61.51% -11.22% 12.57% -
  Horiz. % 103.56% 122.01% 176.42% 161.41% 99.94% 112.57% 100.00%
EPS 0.05 -1.30 0.26 1.47 -0.26 0.14 0.55 -32.92%
  YoY % 103.85% -600.00% -82.31% 665.38% -285.71% -74.55% -
  Horiz. % 9.09% -236.36% 47.27% 267.27% -47.27% 25.45% 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 0.2610 0.2610 0.3100 0.4010 0.3913 0.4031 0.3984 -6.80%
  YoY % 0.00% -15.81% -22.69% 2.48% -2.93% 1.18% -
  Horiz. % 65.51% 65.51% 77.81% 100.65% 98.22% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.3150 0.4050 0.8500 0.6250 0.5400 0.4500 0.5900 -
P/RPS 1.90 2.08 3.01 2.42 2.70 2.04 2.92 -6.91%
  YoY % -8.65% -30.90% 24.38% -10.37% 32.35% -30.14% -
  Horiz. % 65.07% 71.23% 103.08% 82.88% 92.47% 69.86% 100.00%
P/EPS 574.61 -31.12 320.77 42.45 -165.59 265.09 85.17 37.42%
  YoY % 1,946.43% -109.70% 655.64% 125.64% -162.47% 211.25% -
  Horiz. % 674.66% -36.54% 376.62% 49.84% -194.42% 311.25% 100.00%
EY 0.17 -3.21 0.31 2.36 -0.60 0.38 1.17 -27.47%
  YoY % 105.30% -1,135.48% -86.86% 493.33% -257.89% -67.52% -
  Horiz. % 14.53% -274.36% 26.50% 201.71% -51.28% 32.48% 100.00%
DY 0.00 0.00 1.18 1.41 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -16.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.69% 100.00% - - -
P/NAPS 1.21 1.55 2.74 1.56 1.10 0.91 1.17 0.56%
  YoY % -21.94% -43.43% 75.64% 41.82% 20.88% -22.22% -
  Horiz. % 103.42% 132.48% 234.19% 133.33% 94.02% 77.78% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 29/05/19 25/05/18 26/05/17 25/05/16 27/05/15 26/05/14 -
Price 0.4300 0.4000 0.8350 0.5600 0.5550 0.4150 0.5900 -
P/RPS 2.60 2.05 2.96 2.17 2.77 1.89 2.92 -1.91%
  YoY % 26.83% -30.74% 36.41% -21.66% 46.56% -35.27% -
  Horiz. % 89.04% 70.21% 101.37% 74.32% 94.86% 64.73% 100.00%
P/EPS 784.39 -30.73 315.11 38.04 -170.19 244.47 85.17 44.73%
  YoY % 2,652.52% -109.75% 728.36% 122.35% -169.62% 187.04% -
  Horiz. % 920.97% -36.08% 369.98% 44.66% -199.82% 287.04% 100.00%
EY 0.13 -3.25 0.32 2.63 -0.59 0.41 1.17 -30.64%
  YoY % 104.00% -1,115.62% -87.83% 545.76% -243.90% -64.96% -
  Horiz. % 11.11% -277.78% 27.35% 224.79% -50.43% 35.04% 100.00%
DY 0.00 0.00 1.20 1.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -24.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.95% 100.00% - - -
P/NAPS 1.65 1.53 2.69 1.40 1.13 0.84 1.17 5.89%
  YoY % 7.84% -43.12% 92.14% 23.89% 34.52% -28.21% -
  Horiz. % 141.03% 130.77% 229.91% 119.66% 96.58% 71.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

84  63  537  1710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.120.00 
 BIOHLDG 0.365+0.01 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ALAM-WA 0.04+0.005 
 AT 0.210.00 
 ARMADA 0.31-0.01 
 PA 0.16+0.005 
 KNM 0.205-0.005 

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