[KAREX] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -39.7%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 408,014 419,464 436,216 430,364 361,452 359,758 355,206 9.70%
PBT 14,278 15,338 18,664 20,744 37,049 44,332 47,700 -55.35%
Tax -4,090 -3,894 -3,652 -4,012 -8,243 -9,934 -10,782 -47.69%
NP 10,188 11,444 15,012 16,732 28,806 34,397 36,918 -57.71%
-
NP to SH 10,103 11,530 14,760 16,852 27,946 33,394 36,288 -57.46%
-
Tax Rate 28.65% 25.39% 19.57% 19.34% 22.25% 22.41% 22.60% -
Total Cost 397,826 408,020 421,204 413,632 332,646 325,361 318,288 16.08%
-
Net Worth 481,139 481,139 491,163 501,187 501,187 491,163 491,163 -1.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,023 - - - - - - -
Div Payout % 99.22% - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 481,139 481,139 491,163 501,187 501,187 491,163 491,163 -1.36%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.50% 2.73% 3.44% 3.89% 7.97% 9.56% 10.39% -
ROE 2.10% 2.40% 3.01% 3.36% 5.58% 6.80% 7.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.70 41.85 43.52 42.93 36.06 35.89 35.44 9.69%
EPS 1.01 1.15 1.48 1.68 2.79 3.33 3.62 -57.40%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.49 0.50 0.50 0.49 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.73 39.82 41.41 40.85 34.31 34.15 33.72 9.70%
EPS 0.96 1.09 1.40 1.60 2.65 3.17 3.44 -57.39%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4567 0.4662 0.4758 0.4758 0.4662 0.4662 -1.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.82 0.81 1.30 1.51 1.70 2.16 2.36 -
P/RPS 2.01 1.94 2.99 3.52 4.71 6.02 6.66 -55.10%
P/EPS 81.36 70.41 88.29 89.82 60.98 64.83 65.19 15.96%
EY 1.23 1.42 1.13 1.11 1.64 1.54 1.53 -13.57%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.69 2.65 3.02 3.40 4.41 4.82 -49.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 -
Price 0.735 0.56 1.04 1.50 1.46 2.05 2.34 -
P/RPS 1.81 1.34 2.39 3.49 4.05 5.71 6.60 -57.88%
P/EPS 72.92 48.68 70.63 89.22 52.37 61.53 64.64 8.39%
EY 1.37 2.05 1.42 1.12 1.91 1.63 1.55 -7.92%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.17 2.12 3.00 2.92 4.18 4.78 -53.30%

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