[KAREX] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 8.69%
YoY- 72.19%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 340,463 323,635 304,054 298,094 281,662 284,883 290,060 11.26%
PBT 85,493 91,104 83,538 73,282 66,678 62,836 58,368 28.94%
Tax -14,155 -14,580 -14,536 -13,552 -11,703 -11,567 -10,494 22.05%
NP 71,338 76,524 69,002 59,730 54,975 51,269 47,874 30.42%
-
NP to SH 71,533 77,111 69,009 59,553 54,791 51,125 47,874 30.66%
-
Tax Rate 16.56% 16.00% 17.40% 18.49% 17.55% 18.41% 17.98% -
Total Cost 269,125 247,111 235,052 238,364 226,687 233,614 242,186 7.27%
-
Net Worth 701,662 0 0 434,049 577,321 243,125 234,781 107.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 701,662 0 0 434,049 577,321 243,125 234,781 107.34%
NOSH 1,002,375 668,250 667,305 667,769 620,775 405,208 404,794 82.93%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.95% 23.65% 22.69% 20.04% 19.52% 18.00% 16.50% -
ROE 10.19% 0.00% 0.00% 13.72% 9.49% 21.03% 20.39% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.97 48.43 45.56 44.64 45.37 70.31 71.66 -39.17%
EPS 7.14 11.54 10.34 8.92 8.83 12.62 11.83 -28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.00 0.00 0.65 0.93 0.60 0.58 13.34%
Adjusted Per Share Value based on latest NOSH - 667,769
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.32 30.72 28.86 28.30 26.74 27.04 27.53 11.27%
EPS 6.79 7.32 6.55 5.65 5.20 4.85 4.54 30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6661 0.00 0.00 0.412 0.548 0.2308 0.2229 107.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.80 4.13 3.25 3.07 4.59 3.38 2.85 -
P/RPS 11.19 8.53 7.13 6.88 10.12 4.81 3.98 99.07%
P/EPS 53.25 35.79 31.43 34.42 52.00 26.79 24.10 69.56%
EY 1.88 2.79 3.18 2.90 1.92 3.73 4.15 -40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 0.00 0.00 4.72 4.94 5.63 4.91 6.93%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 -
Price 2.32 4.06 3.93 3.22 3.05 4.05 3.04 -
P/RPS 6.83 8.38 8.63 7.21 6.72 5.76 4.24 37.37%
P/EPS 32.51 35.18 38.00 36.11 34.56 32.10 25.70 16.94%
EY 3.08 2.84 2.63 2.77 2.89 3.12 3.89 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.00 0.00 4.95 3.28 6.75 5.24 -26.35%

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