[KAREX] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 11.49%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 409,648 411,416 436,216 355,206 345,344 294,262 164,350 16.43%
PBT 2,708 8,516 18,664 47,700 107,200 71,556 28,966 -32.61%
Tax -614 -2,024 -3,652 -10,782 -18,566 -16,510 -7,288 -33.77%
NP 2,094 6,492 15,012 36,918 88,634 55,046 21,678 -32.25%
-
NP to SH -130 6,748 14,760 36,288 89,874 54,758 21,678 -
-
Tax Rate 22.67% 23.77% 19.57% 22.60% 17.32% 23.07% 25.16% -
Total Cost 407,554 404,924 421,204 318,288 256,710 239,216 142,672 19.10%
-
Net Worth 481,139 491,163 491,163 491,163 467,774 243,008 101,401 29.61%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,023 10,023 - - - - - -
Div Payout % 0.00% 148.54% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 481,139 491,163 491,163 491,163 467,774 243,008 101,401 29.61%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 668,250 405,014 137,029 39.30%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.51% 1.58% 3.44% 10.39% 25.67% 18.71% 13.19% -
ROE -0.03% 1.37% 3.01% 7.39% 19.21% 22.53% 21.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 40.87 41.04 43.52 35.44 51.68 72.65 119.94 -16.41%
EPS -0.02 0.68 1.48 3.62 13.44 13.52 15.82 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.70 0.60 0.74 -6.95%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.89 39.05 41.41 33.72 32.78 27.93 15.60 16.43%
EPS -0.01 0.64 1.40 3.44 8.53 5.20 2.06 -
DPS 0.95 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.4662 0.4662 0.444 0.2307 0.0963 29.60%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.555 0.47 1.30 2.36 4.13 3.38 4.17 -
P/RPS 1.36 1.15 2.99 6.66 7.99 4.65 3.48 -14.48%
P/EPS -4,279.37 69.82 88.29 65.19 30.71 25.00 26.36 -
EY -0.02 1.43 1.13 1.53 3.26 4.00 3.79 -
DY 1.80 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 2.65 4.82 5.90 5.63 5.64 -23.16%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 28/02/18 24/02/17 24/02/16 26/02/15 21/02/14 -
Price 0.455 0.43 1.04 2.34 4.06 4.05 4.31 -
P/RPS 1.11 1.05 2.39 6.60 7.86 5.57 3.59 -17.76%
P/EPS -3,508.31 63.87 70.63 64.64 30.19 29.96 27.24 -
EY -0.03 1.57 1.42 1.55 3.31 3.34 3.67 -
DY 2.20 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 2.12 4.78 5.80 6.75 5.82 -26.06%

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