[KAREX] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -12.41%
YoY- -59.33%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 434,968 409,648 411,416 436,216 355,206 345,344 294,262 6.72%
PBT 22,744 2,708 8,516 18,664 47,700 107,200 71,556 -17.37%
Tax -5,924 -614 -2,024 -3,652 -10,782 -18,566 -16,510 -15.69%
NP 16,820 2,094 6,492 15,012 36,918 88,634 55,046 -17.91%
-
NP to SH 14,488 -130 6,748 14,760 36,288 89,874 54,758 -19.86%
-
Tax Rate 26.05% 22.67% 23.77% 19.57% 22.60% 17.32% 23.07% -
Total Cost 418,148 407,554 404,924 421,204 318,288 256,710 239,216 9.74%
-
Net Worth 453,149 481,139 491,163 491,163 491,163 467,774 243,008 10.93%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 10,023 10,023 - - - - -
Div Payout % - 0.00% 148.54% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 453,149 481,139 491,163 491,163 491,163 467,774 243,008 10.93%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 668,250 405,014 17.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.87% 0.51% 1.58% 3.44% 10.39% 25.67% 18.71% -
ROE 3.20% -0.03% 1.37% 3.01% 7.39% 19.21% 22.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.19 40.87 41.04 43.52 35.44 51.68 72.65 -8.29%
EPS 1.44 -0.02 0.68 1.48 3.62 13.44 13.52 -31.12%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.49 0.49 0.49 0.70 0.60 -4.67%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.29 38.89 39.05 41.41 33.72 32.78 27.93 6.72%
EPS 1.38 -0.01 0.64 1.40 3.44 8.53 5.20 -19.81%
DPS 0.00 0.95 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.4567 0.4662 0.4662 0.4662 0.444 0.2307 10.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.79 0.555 0.47 1.30 2.36 4.13 3.38 -
P/RPS 1.83 1.36 1.15 2.99 6.66 7.99 4.65 -14.38%
P/EPS 54.91 -4,279.37 69.82 88.29 65.19 30.71 25.00 13.99%
EY 1.82 -0.02 1.43 1.13 1.53 3.26 4.00 -12.28%
DY 0.00 1.80 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.16 0.96 2.65 4.82 5.90 5.63 -17.60%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 25/02/20 25/02/19 28/02/18 24/02/17 24/02/16 26/02/15 -
Price 0.75 0.455 0.43 1.04 2.34 4.06 4.05 -
P/RPS 1.74 1.11 1.05 2.39 6.60 7.86 5.57 -17.61%
P/EPS 52.13 -3,508.31 63.87 70.63 64.64 30.19 29.96 9.66%
EY 1.92 -0.03 1.57 1.42 1.55 3.31 3.34 -8.80%
DY 0.00 2.20 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.95 0.88 2.12 4.78 5.80 6.75 -20.75%

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