[KAREX] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 49.7%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 343,617 347,860 345,344 304,372 298,094 291,368 294,262 10.90%
PBT 79,350 87,054 107,200 106,504 73,282 70,773 71,556 7.14%
Tax -12,927 -14,548 -18,566 -18,088 -13,552 -13,744 -16,510 -15.06%
NP 66,423 72,506 88,634 88,416 59,730 57,029 55,046 13.35%
-
NP to SH 66,685 72,757 89,874 89,152 59,553 56,784 54,758 14.05%
-
Tax Rate 16.29% 16.71% 17.32% 16.98% 18.49% 19.42% 23.07% -
Total Cost 277,194 275,353 256,710 215,956 238,364 234,338 239,216 10.33%
-
Net Worth 481,139 701,662 467,774 460,440 406,758 569,063 243,008 57.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,139 701,662 467,774 460,440 406,758 569,063 243,008 57.74%
NOSH 1,002,375 1,002,375 668,250 667,305 625,782 611,896 405,014 83.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.33% 20.84% 25.67% 29.05% 20.04% 19.57% 18.71% -
ROE 13.86% 10.37% 19.21% 19.36% 14.64% 9.98% 22.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.28 34.70 51.68 45.61 47.64 47.62 72.65 -39.41%
EPS 6.65 7.25 13.44 13.36 6.34 9.28 13.52 -37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.70 0.69 0.65 0.93 0.60 -13.83%
Adjusted Per Share Value based on latest NOSH - 667,305
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.62 33.02 32.78 28.89 28.30 27.66 27.93 10.91%
EPS 6.33 6.91 8.53 8.46 5.65 5.39 5.20 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.6661 0.444 0.4371 0.3861 0.5402 0.2307 57.72%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.41 3.80 4.13 3.25 3.07 4.59 3.38 -
P/RPS 7.03 10.95 7.99 7.13 6.44 9.64 4.65 31.75%
P/EPS 36.23 52.35 30.71 24.33 32.26 49.46 25.00 28.09%
EY 2.76 1.91 3.26 4.11 3.10 2.02 4.00 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.43 5.90 4.71 4.72 4.94 5.63 -7.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 -
Price 2.42 2.32 4.06 3.93 3.22 3.05 4.05 -
P/RPS 7.06 6.69 7.86 8.62 6.76 6.41 5.57 17.13%
P/EPS 36.38 31.96 30.19 29.42 33.84 32.87 29.96 13.83%
EY 2.75 3.13 3.31 3.40 2.96 3.04 3.34 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 3.31 5.80 5.70 4.95 3.28 6.75 -17.71%

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