[KAREX] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 60.26%
YoY- 269.25%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 383,927 256,878 129,509 532,066 397,201 273,540 145,027 91.25%
PBT 25,707 17,356 7,172 15,131 9,592 5,654 2,821 335.69%
Tax -7,105 -4,776 -1,916 -4,653 -3,054 -1,336 -528 464.85%
NP 18,602 12,580 5,256 10,478 6,538 4,318 2,293 303.22%
-
NP to SH 18,602 12,580 5,256 10,478 6,538 4,318 2,293 303.22%
-
Tax Rate 27.64% 27.52% 26.72% 30.75% 31.84% 23.63% 18.72% -
Total Cost 365,325 244,298 124,253 521,588 390,663 269,222 142,734 87.00%
-
Net Worth 484,591 474,057 484,591 474,057 463,522 463,522 463,522 3.00%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 10,534 5,267 5,267 5,267 - - - -
Div Payout % 56.63% 41.87% 100.22% 50.27% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 484,591 474,057 484,591 474,057 463,522 463,522 463,522 3.00%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.85% 4.90% 4.06% 1.97% 1.65% 1.58% 1.58% -
ROE 3.84% 2.65% 1.08% 2.21% 1.41% 0.93% 0.49% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 36.44 24.38 12.29 50.51 37.70 25.97 13.77 91.20%
EPS 1.77 1.19 0.50 0.99 0.62 0.41 0.22 301.00%
DPS 1.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.45 0.44 0.44 0.44 3.00%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 36.44 24.38 12.29 50.51 37.70 25.97 13.77 91.20%
EPS 1.77 1.19 0.50 0.99 0.62 0.41 0.22 301.00%
DPS 1.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.45 0.44 0.44 0.44 3.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.795 0.73 0.56 0.57 0.66 0.73 0.36 -
P/RPS 2.18 2.99 4.56 1.13 1.75 2.81 2.62 -11.52%
P/EPS 45.02 61.13 112.24 57.31 106.35 178.10 165.39 -57.96%
EY 2.22 1.64 0.89 1.74 0.94 0.56 0.60 139.03%
DY 1.26 0.68 0.89 0.88 0.00 0.00 0.00 -
P/NAPS 1.73 1.62 1.22 1.27 1.50 1.66 0.82 64.42%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 26/02/24 24/11/23 28/08/23 26/05/23 24/02/23 25/11/22 -
Price 0.86 0.86 0.67 0.625 0.62 0.80 0.565 -
P/RPS 2.36 3.53 5.45 1.24 1.64 3.08 4.10 -30.78%
P/EPS 48.70 72.02 134.29 62.84 99.90 195.18 259.57 -67.19%
EY 2.05 1.39 0.74 1.59 1.00 0.51 0.39 202.00%
DY 1.16 0.58 0.75 0.80 0.00 0.00 0.00 -
P/NAPS 1.87 1.91 1.46 1.39 1.41 1.82 1.28 28.72%

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