[KRETAM] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -203.93%
YoY- -135.35%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 138,030 120,885 74,747 179,433 232,571 118,074 149,406 -1.31%
PBT 16,487 14,626 -20,941 2,215 17,304 10,439 361 88.95%
Tax -3,821 -2,870 1,576 -2,401 -7,900 -2,129 1,563 -
NP 12,666 11,756 -19,365 -186 9,404 8,310 1,924 36.86%
-
NP to SH 12,667 11,729 -19,379 -3,357 9,497 8,294 2,043 35.50%
-
Tax Rate 23.18% 19.62% - 108.40% 45.65% 20.39% -432.96% -
Total Cost 125,364 109,129 94,112 179,619 223,167 109,764 147,482 -2.66%
-
Net Worth 628,459 605,183 66,802,900 91,708,512 81,276,271 927,420 875,085 -5.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 23,276 - - 23,276 20,576 - - -
Div Payout % 183.76% - - 0.00% 216.66% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 628,459 605,183 66,802,900 91,708,512 81,276,271 927,420 875,085 -5.36%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 1,885,000 1,771,428 4.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.18% 9.72% -25.91% -0.10% 4.04% 7.04% 1.29% -
ROE 2.02% 1.94% -0.03% 0.00% 0.01% 0.89% 0.23% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.93 5.19 3.21 7.71 11.30 6.26 8.43 -5.68%
EPS 0.54 0.50 -0.83 -0.16 0.50 0.44 0.11 30.33%
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.27 0.26 28.70 39.40 39.50 0.492 0.494 -9.56%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.93 5.19 3.21 7.71 9.99 5.07 6.42 -1.31%
EPS 0.54 0.50 -0.83 -0.16 0.41 0.36 0.09 34.76%
DPS 1.00 0.00 0.00 1.00 0.88 0.00 0.00 -
NAPS 0.27 0.26 28.70 39.40 34.9181 0.3984 0.376 -5.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.575 0.435 0.41 0.54 0.545 0.46 0.45 -
P/RPS 9.70 8.38 12.77 7.00 4.82 7.34 5.34 10.44%
P/EPS 105.66 86.33 -49.25 -374.42 118.08 104.55 390.18 -19.54%
EY 0.95 1.16 -2.03 -0.27 0.85 0.96 0.26 24.08%
DY 1.74 0.00 0.00 1.85 1.83 0.00 0.00 -
P/NAPS 2.13 1.67 0.01 0.01 0.01 0.93 0.91 15.21%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/03/21 02/03/20 25/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.645 0.43 0.40 0.845 0.55 0.58 0.46 -
P/RPS 10.88 8.28 12.46 10.96 4.87 9.26 5.45 12.20%
P/EPS 118.52 85.33 -48.04 -585.89 119.16 131.82 398.85 -18.29%
EY 0.84 1.17 -2.08 -0.17 0.84 0.76 0.25 22.36%
DY 1.55 0.00 0.00 1.18 1.82 0.00 0.00 -
P/NAPS 2.39 1.65 0.01 0.02 0.01 1.18 0.93 17.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment