[KAREX] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 3.7%
YoY- 90.28%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 345,344 304,372 298,094 291,368 294,262 280,532 219,927 34.98%
PBT 107,200 106,504 73,282 70,773 71,556 65,480 41,541 87.81%
Tax -18,566 -18,088 -13,552 -13,744 -16,510 -14,152 -6,956 92.07%
NP 88,634 88,416 59,730 57,029 55,046 51,328 34,585 86.95%
-
NP to SH 89,874 89,152 59,553 56,784 54,758 51,328 34,585 88.68%
-
Tax Rate 17.32% 16.98% 18.49% 19.42% 23.07% 21.61% 16.74% -
Total Cost 256,710 215,956 238,364 234,338 239,216 229,204 185,342 24.18%
-
Net Worth 467,774 460,440 406,758 569,063 243,008 234,781 130,733 133.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 467,774 460,440 406,758 569,063 243,008 234,781 130,733 133.39%
NOSH 668,250 667,305 625,782 611,896 405,014 404,794 237,697 98.81%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.67% 29.05% 20.04% 19.57% 18.71% 18.30% 15.73% -
ROE 19.21% 19.36% 14.64% 9.98% 22.53% 21.86% 26.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.68 45.61 47.64 47.62 72.65 69.30 92.52 -32.10%
EPS 13.44 13.36 6.34 9.28 13.52 12.68 14.55 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.65 0.93 0.60 0.58 0.55 17.39%
Adjusted Per Share Value based on latest NOSH - 620,775
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.78 28.89 28.30 27.66 27.93 26.63 20.88 34.96%
EPS 8.53 8.46 5.65 5.39 5.20 4.87 3.28 88.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.4371 0.3861 0.5402 0.2307 0.2229 0.1241 133.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.13 3.25 3.07 4.59 3.38 2.85 3.00 -
P/RPS 7.99 7.13 6.44 9.64 4.65 4.11 3.24 82.23%
P/EPS 30.71 24.33 32.26 49.46 25.00 22.48 20.62 30.32%
EY 3.26 4.11 3.10 2.02 4.00 4.45 4.85 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 4.71 4.72 4.94 5.63 4.91 5.45 5.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 -
Price 4.06 3.93 3.22 3.05 4.05 3.04 2.99 -
P/RPS 7.86 8.62 6.76 6.41 5.57 4.39 3.23 80.62%
P/EPS 30.19 29.42 33.84 32.87 29.96 23.97 20.55 29.14%
EY 3.31 3.40 2.96 3.04 3.34 4.17 4.87 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 5.70 4.95 3.28 6.75 5.24 5.44 4.35%

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