[KAREX] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -21.69%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 379,924 387,765 411,416 368,632 408,014 419,464 436,216 -8.82%
PBT 3,804 4,988 8,516 9,552 14,278 15,338 18,664 -65.46%
Tax -747 -324 -2,024 -2,460 -4,090 -3,894 -3,652 -65.38%
NP 3,057 4,664 6,492 7,092 10,188 11,444 15,012 -65.48%
-
NP to SH 2,533 4,718 6,748 7,912 10,103 11,530 14,760 -69.21%
-
Tax Rate 19.64% 6.50% 23.77% 25.75% 28.65% 25.39% 19.57% -
Total Cost 376,867 383,101 404,924 361,540 397,826 408,020 421,204 -7.16%
-
Net Worth 491,163 491,163 491,163 491,163 481,139 481,139 491,163 0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,011 6,682 10,023 20,047 10,023 - - -
Div Payout % 197.86% 141.62% 148.54% 253.38% 99.22% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 491,163 491,163 491,163 491,163 481,139 481,139 491,163 0.00%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.80% 1.20% 1.58% 1.92% 2.50% 2.73% 3.44% -
ROE 0.52% 0.96% 1.37% 1.61% 2.10% 2.40% 3.01% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.90 38.68 41.04 36.78 40.70 41.85 43.52 -8.82%
EPS 0.25 0.47 0.68 0.80 1.01 1.15 1.48 -69.54%
DPS 0.50 0.67 1.00 2.00 1.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.49 0.48 0.48 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.06 36.81 39.05 34.99 38.73 39.82 41.41 -8.83%
EPS 0.24 0.45 0.64 0.75 0.96 1.09 1.40 -69.24%
DPS 0.48 0.63 0.95 1.90 0.95 0.00 0.00 -
NAPS 0.4662 0.4662 0.4662 0.4662 0.4567 0.4567 0.4662 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.545 0.445 0.47 0.775 0.82 0.81 1.30 -
P/RPS 1.44 1.15 1.15 2.11 2.01 1.94 2.99 -38.64%
P/EPS 215.67 94.53 69.82 98.19 81.36 70.41 88.29 81.67%
EY 0.46 1.06 1.43 1.02 1.23 1.42 1.13 -45.16%
DY 0.92 1.50 2.13 2.58 1.22 0.00 0.00 -
P/NAPS 1.11 0.91 0.96 1.58 1.71 1.69 2.65 -44.10%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 25/02/19 26/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.495 0.53 0.43 0.59 0.735 0.56 1.04 -
P/RPS 1.31 1.37 1.05 1.60 1.81 1.34 2.39 -33.09%
P/EPS 195.88 112.59 63.87 74.75 72.92 48.68 70.63 97.76%
EY 0.51 0.89 1.57 1.34 1.37 2.05 1.42 -49.56%
DY 1.01 1.26 2.33 3.39 1.36 0.00 0.00 -
P/NAPS 1.01 1.08 0.88 1.20 1.53 1.17 2.12 -39.08%

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