[KAREX] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 401.57%
YoY- -82.75%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 518,036 580,108 383,936 406,932 382,920 368,632 430,364 3.13%
PBT 28,688 11,284 4,676 28,052 1,044 9,552 20,744 5.54%
Tax -7,664 -2,112 -1,600 -7,220 -424 -2,460 -4,012 11.38%
NP 21,024 9,172 3,076 20,832 620 7,092 16,732 3.87%
-
NP to SH 21,024 9,172 3,076 17,832 -668 7,912 16,852 3.75%
-
Tax Rate 26.72% 18.72% 34.22% 25.74% 40.61% 25.75% 19.34% -
Total Cost 497,012 570,936 380,860 386,100 382,300 361,540 413,632 3.10%
-
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 21,069 - - - - 20,047 - -
Div Payout % 100.22% - - - - 253.38% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.06% 1.58% 0.80% 5.12% 0.16% 1.92% 3.89% -
ROE 4.34% 1.98% 0.66% 3.71% -0.14% 1.61% 3.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.17 55.07 36.45 40.60 38.20 36.78 42.93 2.28%
EPS 2.00 0.88 0.28 1.76 -0.08 0.80 1.68 2.94%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.46 0.44 0.44 0.48 0.49 0.49 0.50 -1.37%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.17 55.07 36.45 38.63 36.35 34.99 40.85 3.13%
EPS 2.00 0.88 0.28 1.69 -0.06 0.75 1.60 3.78%
DPS 2.00 0.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 0.46 0.44 0.44 0.4567 0.4662 0.4662 0.4758 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.56 0.36 0.425 0.70 0.425 0.775 1.51 -
P/RPS 1.14 0.65 1.17 1.72 1.11 2.11 3.52 -17.12%
P/EPS 28.06 41.35 145.55 39.35 -637.74 98.19 89.82 -17.61%
EY 3.56 2.42 0.69 2.54 -0.16 1.02 1.11 21.42%
DY 3.57 0.00 0.00 0.00 0.00 2.58 0.00 -
P/NAPS 1.22 0.82 0.97 1.46 0.87 1.58 3.02 -14.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 -
Price 0.67 0.565 0.425 0.875 0.45 0.59 1.50 -
P/RPS 1.36 1.03 1.17 2.16 1.18 1.60 3.49 -14.52%
P/EPS 33.57 64.89 145.55 49.19 -675.25 74.75 89.22 -15.02%
EY 2.98 1.54 0.69 2.03 -0.15 1.34 1.12 17.70%
DY 2.99 0.00 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 1.46 1.28 0.97 1.82 0.92 1.20 3.00 -11.30%

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