[KAREX] YoY Cumulative Quarter Result on 31-Mar-2024 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 47.87%
YoY- 184.52%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 383,927 397,201 298,988 313,092 303,977 290,824 314,598 3.37%
PBT 25,707 9,592 -3,627 7,260 1,386 3,741 11,504 14.32%
Tax -7,105 -3,054 837 -2,015 -692 -243 -2,921 15.95%
NP 18,602 6,538 -2,790 5,245 694 3,498 8,583 13.74%
-
NP to SH 18,602 6,538 -2,790 4,079 -1,199 3,539 8,648 13.60%
-
Tax Rate 27.64% 31.84% - 27.75% 49.93% 6.50% 25.39% -
Total Cost 365,325 390,663 301,778 307,847 303,283 287,326 306,015 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 10,534 - - - 5,011 5,011 - -
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 3.84% 1.41% -0.60% 0.86% -0.25% 0.72% 1.80% -
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 36.44 37.70 28.38 29.72 30.33 29.01 31.39 2.51%
EPS 1.77 0.62 -0.26 0.40 -0.12 0.35 0.86 12.77%
DPS 1.00 0.00 0.00 0.00 0.50 0.50 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 36.44 37.70 28.38 29.72 28.86 27.61 29.86 3.37%
EPS 1.77 0.62 -0.26 0.40 -0.11 0.34 0.82 13.66%
DPS 1.00 0.00 0.00 0.00 0.48 0.48 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 2.18 1.75 1.41 2.10 1.37 1.53 2.58 -2.76%
P/EPS 45.02 106.35 -151.03 161.42 -346.94 126.04 93.89 -11.51%
EY 2.22 0.94 -0.66 0.62 -0.29 0.79 1.07 12.92%
DY 1.26 0.00 0.00 0.00 1.20 1.12 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 2.36 1.64 1.39 2.12 2.00 1.83 1.78 4.80%
P/EPS 48.70 99.90 -149.15 162.71 -505.79 150.12 64.91 -4.67%
EY 2.05 1.00 -0.67 0.61 -0.20 0.67 1.54 4.87%
DY 1.16 0.00 0.00 0.00 0.83 0.94 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