[KAREX] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 4.88%
YoY- 72.19%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 347,860 345,344 304,372 298,094 291,368 294,262 280,532 15.40%
PBT 87,054 107,200 106,504 73,282 70,773 71,556 65,480 20.88%
Tax -14,548 -18,566 -18,088 -13,552 -13,744 -16,510 -14,152 1.85%
NP 72,506 88,634 88,416 59,730 57,029 55,046 51,328 25.86%
-
NP to SH 72,757 89,874 89,152 59,553 56,784 54,758 51,328 26.15%
-
Tax Rate 16.71% 17.32% 16.98% 18.49% 19.42% 23.07% 21.61% -
Total Cost 275,353 256,710 215,956 238,364 234,338 239,216 229,204 12.99%
-
Net Worth 701,662 467,774 460,440 406,758 569,063 243,008 234,781 107.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 701,662 467,774 460,440 406,758 569,063 243,008 234,781 107.34%
NOSH 1,002,375 668,250 667,305 625,782 611,896 405,014 404,794 82.93%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.84% 25.67% 29.05% 20.04% 19.57% 18.71% 18.30% -
ROE 10.37% 19.21% 19.36% 14.64% 9.98% 22.53% 21.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.70 51.68 45.61 47.64 47.62 72.65 69.30 -36.91%
EPS 7.25 13.44 13.36 6.34 9.28 13.52 12.68 -31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.65 0.93 0.60 0.58 13.34%
Adjusted Per Share Value based on latest NOSH - 667,769
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.02 32.78 28.89 28.30 27.66 27.93 26.63 15.40%
EPS 6.91 8.53 8.46 5.65 5.39 5.20 4.87 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6661 0.444 0.4371 0.3861 0.5402 0.2307 0.2229 107.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.80 4.13 3.25 3.07 4.59 3.38 2.85 -
P/RPS 10.95 7.99 7.13 6.44 9.64 4.65 4.11 92.06%
P/EPS 52.35 30.71 24.33 32.26 49.46 25.00 22.48 75.59%
EY 1.91 3.26 4.11 3.10 2.02 4.00 4.45 -43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.90 4.71 4.72 4.94 5.63 4.91 6.93%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 -
Price 2.32 4.06 3.93 3.22 3.05 4.05 3.04 -
P/RPS 6.69 7.86 8.62 6.76 6.41 5.57 4.39 32.39%
P/EPS 31.96 30.19 29.42 33.84 32.87 29.96 23.97 21.12%
EY 3.13 3.31 3.40 2.96 3.04 3.34 4.17 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 5.80 5.70 4.95 3.28 6.75 5.24 -26.35%

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