[KAREX] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -51.19%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 361,452 359,758 355,206 320,148 343,617 347,860 345,344 3.08%
PBT 37,049 44,332 47,700 41,804 79,350 87,054 107,200 -50.78%
Tax -8,243 -9,934 -10,782 -9,292 -12,927 -14,548 -18,566 -41.83%
NP 28,806 34,397 36,918 32,512 66,423 72,506 88,634 -52.76%
-
NP to SH 27,946 33,394 36,288 32,548 66,685 72,757 89,874 -54.13%
-
Tax Rate 22.25% 22.41% 22.60% 22.23% 16.29% 16.71% 17.32% -
Total Cost 332,646 325,361 318,288 287,636 277,194 275,353 256,710 18.87%
-
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 668,250 31.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.97% 9.56% 10.39% 10.16% 19.33% 20.84% 25.67% -
ROE 5.58% 6.80% 7.39% 6.63% 13.86% 10.37% 19.21% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.06 35.89 35.44 31.94 34.28 34.70 51.68 -21.34%
EPS 2.79 3.33 3.62 3.24 6.65 7.25 13.44 -64.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.70 0.70 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.31 34.15 33.72 30.39 32.62 33.02 32.78 3.09%
EPS 2.65 3.17 3.44 3.09 6.33 6.91 8.53 -54.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 0.444 4.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 2.16 2.36 2.46 2.41 3.80 4.13 -
P/RPS 4.71 6.02 6.66 7.70 7.03 10.95 7.99 -29.71%
P/EPS 60.98 64.83 65.19 75.76 36.23 52.35 30.71 58.04%
EY 1.64 1.54 1.53 1.32 2.76 1.91 3.26 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 4.41 4.82 5.02 5.02 5.43 5.90 -30.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 24/02/16 -
Price 1.46 2.05 2.34 2.50 2.42 2.32 4.06 -
P/RPS 4.05 5.71 6.60 7.83 7.06 6.69 7.86 -35.75%
P/EPS 52.37 61.53 64.64 76.99 36.38 31.96 30.19 44.41%
EY 1.91 1.63 1.55 1.30 2.75 3.13 3.31 -30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.18 4.78 5.10 5.04 3.31 5.80 -36.74%

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