[KAREX] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -7.97%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 436,216 430,364 361,452 359,758 355,206 320,148 343,617 17.19%
PBT 18,664 20,744 37,049 44,332 47,700 41,804 79,350 -61.79%
Tax -3,652 -4,012 -8,243 -9,934 -10,782 -9,292 -12,927 -56.84%
NP 15,012 16,732 28,806 34,397 36,918 32,512 66,423 -62.79%
-
NP to SH 14,760 16,852 27,946 33,394 36,288 32,548 66,685 -63.30%
-
Tax Rate 19.57% 19.34% 22.25% 22.41% 22.60% 22.23% 16.29% -
Total Cost 421,204 413,632 332,646 325,361 318,288 287,636 277,194 32.07%
-
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.44% 3.89% 7.97% 9.56% 10.39% 10.16% 19.33% -
ROE 3.01% 3.36% 5.58% 6.80% 7.39% 6.63% 13.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.52 42.93 36.06 35.89 35.44 31.94 34.28 17.19%
EPS 1.48 1.68 2.79 3.33 3.62 3.24 6.65 -63.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.49 0.49 0.49 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.41 40.85 34.31 34.15 33.72 30.39 32.62 17.19%
EPS 1.40 1.60 2.65 3.17 3.44 3.09 6.33 -63.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 1.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.51 1.70 2.16 2.36 2.46 2.41 -
P/RPS 2.99 3.52 4.71 6.02 6.66 7.70 7.03 -43.35%
P/EPS 88.29 89.82 60.98 64.83 65.19 75.76 36.23 80.79%
EY 1.13 1.11 1.64 1.54 1.53 1.32 2.76 -44.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.02 3.40 4.41 4.82 5.02 5.02 -34.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.04 1.50 1.46 2.05 2.34 2.50 2.42 -
P/RPS 2.39 3.49 4.05 5.71 6.60 7.83 7.06 -51.33%
P/EPS 70.63 89.22 52.37 61.53 64.64 76.99 36.38 55.43%
EY 1.42 1.12 1.91 1.63 1.55 1.30 2.75 -35.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.00 2.92 4.18 4.78 5.10 5.04 -43.77%

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