[KAREX] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 15.89%
YoY- 5572.31%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 291,368 294,262 280,532 219,927 209,054 164,350 0 -
PBT 70,773 71,556 65,480 41,541 37,257 28,966 -1,828 -
Tax -13,744 -16,510 -14,152 -6,956 -7,414 -7,288 0 -
NP 57,029 55,046 51,328 34,585 29,842 21,678 -1,828 -
-
NP to SH 56,784 54,758 51,328 34,585 29,842 21,678 -1,828 -
-
Tax Rate 19.42% 23.07% 21.61% 16.74% 19.90% 25.16% - -
Total Cost 234,338 239,216 229,204 185,342 179,212 142,672 1,828 2449.93%
-
Net Worth 569,063 243,008 234,781 130,733 94,777 101,401 10,377 1346.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 569,063 243,008 234,781 130,733 94,777 101,401 10,377 1346.94%
NOSH 611,896 405,014 404,794 237,697 182,263 137,029 19,956 881.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.57% 18.71% 18.30% 15.73% 14.28% 13.19% 0.00% -
ROE 9.98% 22.53% 21.86% 26.45% 31.49% 21.38% -17.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.62 72.65 69.30 92.52 114.70 119.94 0.00 -
EPS 9.28 13.52 12.68 14.55 16.37 15.82 -9.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.60 0.58 0.55 0.52 0.74 0.52 47.39%
Adjusted Per Share Value based on latest NOSH - 405,415
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.66 27.93 26.63 20.88 19.84 15.60 0.00 -
EPS 5.39 5.20 4.87 3.28 2.83 2.06 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5402 0.2307 0.2229 0.1241 0.09 0.0963 0.0099 1342.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 4.59 3.38 2.85 3.00 3.19 4.17 0.00 -
P/RPS 9.64 4.65 4.11 3.24 2.78 3.48 0.00 -
P/EPS 49.46 25.00 22.48 20.62 19.48 26.36 0.00 -
EY 2.02 4.00 4.45 4.85 5.13 3.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 5.63 4.91 5.45 6.13 5.64 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 22/08/14 23/05/14 21/02/14 14/11/13 -
Price 3.05 4.05 3.04 2.99 3.13 4.31 3.17 -
P/RPS 6.41 5.57 4.39 3.23 2.73 3.59 0.00 -
P/EPS 32.87 29.96 23.97 20.55 19.12 27.24 -34.61 -
EY 3.04 3.34 4.17 4.87 5.23 3.67 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 6.75 5.24 5.44 6.02 5.82 6.10 -33.90%

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