[KAREX] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -62.46%
YoY- 440.2%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 511,902 529,601 398,650 417,456 405,302 387,765 419,464 3.37%
PBT 34,276 12,789 -4,836 9,680 1,848 4,988 15,338 14.32%
Tax -9,473 -4,072 1,116 -2,686 -922 -324 -3,894 15.95%
NP 24,802 8,717 -3,720 6,993 925 4,664 11,444 13.74%
-
NP to SH 24,802 8,717 -3,720 5,438 -1,598 4,718 11,530 13.60%
-
Tax Rate 27.64% 31.84% - 27.75% 49.89% 6.50% 25.39% -
Total Cost 487,100 520,884 402,370 410,462 404,377 383,101 408,020 2.99%
-
Net Worth 484,591 463,522 463,522 474,057 471,116 491,163 481,139 0.11%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 14,046 - - - 6,682 6,682 - -
Div Payout % 56.63% - - - 0.00% 141.62% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 484,591 463,522 463,522 474,057 471,116 491,163 481,139 0.11%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.85% 1.65% -0.93% 1.68% 0.23% 1.20% 2.73% -
ROE 5.12% 1.88% -0.80% 1.15% -0.34% 0.96% 2.40% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.59 50.27 37.84 39.63 40.43 38.68 41.85 2.51%
EPS 2.36 0.83 -0.35 0.53 -0.16 0.47 1.15 12.71%
DPS 1.33 0.00 0.00 0.00 0.67 0.67 0.00 -
NAPS 0.46 0.44 0.44 0.45 0.47 0.49 0.48 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.59 50.27 37.84 39.63 38.47 36.81 39.82 3.36%
EPS 2.36 0.83 -0.35 0.53 -0.15 0.45 1.09 13.72%
DPS 1.33 0.00 0.00 0.00 0.63 0.63 0.00 -
NAPS 0.46 0.44 0.44 0.45 0.4472 0.4662 0.4567 0.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.795 0.66 0.40 0.625 0.415 0.445 0.81 -
P/RPS 1.64 1.31 1.06 1.58 1.03 1.15 1.94 -2.75%
P/EPS 33.77 79.76 -113.28 121.06 -260.21 94.53 70.41 -11.51%
EY 2.96 1.25 -0.88 0.83 -0.38 1.06 1.42 13.01%
DY 1.68 0.00 0.00 0.00 1.61 1.50 0.00 -
P/NAPS 1.73 1.50 0.91 1.39 0.88 0.91 1.69 0.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 26/05/23 27/05/22 24/05/21 29/05/20 30/05/19 31/05/18 -
Price 0.86 0.62 0.395 0.63 0.605 0.53 0.56 -
P/RPS 1.77 1.23 1.04 1.59 1.50 1.37 1.34 4.74%
P/EPS 36.53 74.92 -111.86 122.03 -379.34 112.59 48.68 -4.66%
EY 2.74 1.33 -0.89 0.82 -0.26 0.89 2.05 4.94%
DY 1.55 0.00 0.00 0.00 1.10 1.26 0.00 -
P/NAPS 1.87 1.41 0.90 1.40 1.29 1.08 1.17 8.12%

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