[KAREX] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 0.81%
YoY- 64.13%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 320,148 343,617 347,860 345,344 304,372 298,094 291,368 6.46%
PBT 41,804 79,350 87,054 107,200 106,504 73,282 70,773 -29.53%
Tax -9,292 -12,927 -14,548 -18,566 -18,088 -13,552 -13,744 -22.91%
NP 32,512 66,423 72,506 88,634 88,416 59,730 57,029 -31.17%
-
NP to SH 32,548 66,685 72,757 89,874 89,152 59,553 56,784 -30.92%
-
Tax Rate 22.23% 16.29% 16.71% 17.32% 16.98% 18.49% 19.42% -
Total Cost 287,636 277,194 275,353 256,710 215,956 238,364 234,338 14.59%
-
Net Worth 491,163 481,139 701,662 467,774 460,440 406,758 569,063 -9.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 491,163 481,139 701,662 467,774 460,440 406,758 569,063 -9.32%
NOSH 1,002,375 1,002,375 1,002,375 668,250 667,305 625,782 611,896 38.83%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.16% 19.33% 20.84% 25.67% 29.05% 20.04% 19.57% -
ROE 6.63% 13.86% 10.37% 19.21% 19.36% 14.64% 9.98% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.94 34.28 34.70 51.68 45.61 47.64 47.62 -23.32%
EPS 3.24 6.65 7.25 13.44 13.36 6.34 9.28 -50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.70 0.70 0.69 0.65 0.93 -34.68%
Adjusted Per Share Value based on latest NOSH - 668,250
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.39 32.62 33.02 32.78 28.89 28.30 27.66 6.45%
EPS 3.09 6.33 6.91 8.53 8.46 5.65 5.39 -30.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4567 0.6661 0.444 0.4371 0.3861 0.5402 -9.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.46 2.41 3.80 4.13 3.25 3.07 4.59 -
P/RPS 7.70 7.03 10.95 7.99 7.13 6.44 9.64 -13.87%
P/EPS 75.76 36.23 52.35 30.71 24.33 32.26 49.46 32.77%
EY 1.32 2.76 1.91 3.26 4.11 3.10 2.02 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.02 5.43 5.90 4.71 4.72 4.94 1.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 -
Price 2.50 2.42 2.32 4.06 3.93 3.22 3.05 -
P/RPS 7.83 7.06 6.69 7.86 8.62 6.76 6.41 14.22%
P/EPS 76.99 36.38 31.96 30.19 29.42 33.84 32.87 76.09%
EY 1.30 2.75 3.13 3.31 3.40 2.96 3.04 -43.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 5.04 3.31 5.80 5.70 4.95 3.28 34.10%

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