[KAREX] QoQ TTM 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- 7.17%
YoY- 146.54%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 323,635 304,054 298,094 281,662 284,883 290,060 219,927 29.28%
PBT 91,104 83,538 73,282 66,678 62,836 58,368 41,541 68.55%
Tax -14,580 -14,536 -13,552 -11,703 -11,567 -10,494 -6,956 63.56%
NP 76,524 69,002 59,730 54,975 51,269 47,874 34,585 69.55%
-
NP to SH 77,111 69,009 59,553 54,791 51,125 47,874 34,585 70.41%
-
Tax Rate 16.00% 17.40% 18.49% 17.55% 18.41% 17.98% 16.74% -
Total Cost 247,111 235,052 238,364 226,687 233,614 242,186 185,342 21.07%
-
Net Worth 0 0 434,049 577,321 243,125 234,781 222,978 -
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 0 0 434,049 577,321 243,125 234,781 222,978 -
NOSH 668,250 667,305 667,769 620,775 405,208 404,794 405,415 39.41%
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 23.65% 22.69% 20.04% 19.52% 18.00% 16.50% 15.73% -
ROE 0.00% 0.00% 13.72% 9.49% 21.03% 20.39% 15.51% -
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 48.43 45.56 44.64 45.37 70.31 71.66 54.25 -7.26%
EPS 11.54 10.34 8.92 8.83 12.62 11.83 8.53 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.65 0.93 0.60 0.58 0.55 -
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 30.72 28.86 28.30 26.74 27.04 27.53 20.88 29.26%
EPS 7.32 6.55 5.65 5.20 4.85 4.54 3.28 70.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.412 0.548 0.2308 0.2229 0.2117 -
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 8.53 7.13 6.88 10.12 4.81 3.98 5.53 33.39%
P/EPS 35.79 31.43 34.42 52.00 26.79 24.10 35.17 1.16%
EY 2.79 3.18 2.90 1.92 3.73 4.15 2.84 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.72 4.94 5.63 4.91 5.45 -
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 8.38 8.63 7.21 6.72 5.76 4.24 5.51 32.14%
P/EPS 35.18 38.00 36.11 34.56 32.10 25.70 35.05 0.24%
EY 2.84 2.63 2.77 2.89 3.12 3.89 2.85 -0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.95 3.28 6.75 5.24 5.44 -

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