[KAREX] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 48.41%
YoY- 2907.88%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 298,094 291,368 294,262 280,532 219,927 209,054 164,350 48.88%
PBT 73,282 70,773 71,556 65,480 41,541 37,257 28,966 85.98%
Tax -13,552 -13,744 -16,510 -14,152 -6,956 -7,414 -7,288 51.38%
NP 59,730 57,029 55,046 51,328 34,585 29,842 21,678 96.90%
-
NP to SH 59,553 56,784 54,758 51,328 34,585 29,842 21,678 96.51%
-
Tax Rate 18.49% 19.42% 23.07% 21.61% 16.74% 19.90% 25.16% -
Total Cost 238,364 234,338 239,216 229,204 185,342 179,212 142,672 40.93%
-
Net Worth 406,758 569,063 243,008 234,781 130,733 94,777 101,401 153.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 406,758 569,063 243,008 234,781 130,733 94,777 101,401 153.10%
NOSH 625,782 611,896 405,014 404,794 237,697 182,263 137,029 176.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.04% 19.57% 18.71% 18.30% 15.73% 14.28% 13.19% -
ROE 14.64% 9.98% 22.53% 21.86% 26.45% 31.49% 21.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.64 47.62 72.65 69.30 92.52 114.70 119.94 -46.05%
EPS 6.34 9.28 13.52 12.68 14.55 16.37 15.82 -45.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.93 0.60 0.58 0.55 0.52 0.74 -8.30%
Adjusted Per Share Value based on latest NOSH - 404,794
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.30 27.66 27.93 26.63 20.88 19.84 15.60 48.90%
EPS 5.65 5.39 5.20 4.87 3.28 2.83 2.06 96.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3861 0.5402 0.2307 0.2229 0.1241 0.09 0.0963 153.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.07 4.59 3.38 2.85 3.00 3.19 4.17 -
P/RPS 6.44 9.64 4.65 4.11 3.24 2.78 3.48 50.90%
P/EPS 32.26 49.46 25.00 22.48 20.62 19.48 26.36 14.45%
EY 3.10 2.02 4.00 4.45 4.85 5.13 3.79 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 4.94 5.63 4.91 5.45 6.13 5.64 -11.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 23/05/14 21/02/14 -
Price 3.22 3.05 4.05 3.04 2.99 3.13 4.31 -
P/RPS 6.76 6.41 5.57 4.39 3.23 2.73 3.59 52.66%
P/EPS 33.84 32.87 29.96 23.97 20.55 19.12 27.24 15.60%
EY 2.96 3.04 3.34 4.17 4.87 5.23 3.67 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 3.28 6.75 5.24 5.44 6.02 5.82 -10.25%

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