[KAREX] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 100.65%
YoY- 129.22%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 507,847 511,902 513,756 518,036 532,066 529,601 547,080 -4.84%
PBT 30,996 34,276 34,712 28,688 15,131 12,789 11,308 95.98%
Tax -7,555 -9,473 -9,552 -7,664 -4,653 -4,072 -2,672 100.08%
NP 23,441 24,802 25,160 21,024 10,478 8,717 8,636 94.70%
-
NP to SH 23,441 24,802 25,160 21,024 10,478 8,717 8,636 94.70%
-
Tax Rate 24.37% 27.64% 27.52% 26.72% 30.75% 31.84% 23.63% -
Total Cost 484,406 487,100 488,596 497,012 521,588 520,884 538,444 -6.81%
-
Net Worth 484,591 484,591 474,057 484,591 474,057 463,522 463,522 3.01%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 15,801 14,046 10,534 21,069 5,267 - - -
Div Payout % 67.41% 56.63% 41.87% 100.22% 50.27% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 484,591 484,591 474,057 484,591 474,057 463,522 463,522 3.01%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.62% 4.85% 4.90% 4.06% 1.97% 1.65% 1.58% -
ROE 4.84% 5.12% 5.31% 4.34% 2.21% 1.88% 1.86% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 48.21 48.59 48.77 49.17 50.51 50.27 51.93 -4.83%
EPS 2.23 2.36 2.38 2.00 0.99 0.83 0.82 94.95%
DPS 1.50 1.33 1.00 2.00 0.50 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.46 0.45 0.44 0.44 3.01%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 48.21 48.59 48.77 49.17 50.51 50.27 51.93 -4.83%
EPS 2.23 2.36 2.38 2.00 0.99 0.83 0.82 94.95%
DPS 1.50 1.33 1.00 2.00 0.50 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.46 0.45 0.44 0.44 3.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.805 0.795 0.73 0.56 0.57 0.66 0.73 -
P/RPS 1.67 1.64 1.50 1.14 1.13 1.31 1.41 11.95%
P/EPS 36.18 33.77 30.57 28.06 57.31 79.76 89.05 -45.17%
EY 2.76 2.96 3.27 3.56 1.74 1.25 1.12 82.54%
DY 1.86 1.68 1.37 3.57 0.88 0.00 0.00 -
P/NAPS 1.75 1.73 1.62 1.22 1.27 1.50 1.66 3.58%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 21/05/24 26/02/24 24/11/23 28/08/23 26/05/23 24/02/23 -
Price 0.83 0.86 0.86 0.67 0.625 0.62 0.80 -
P/RPS 1.72 1.77 1.76 1.36 1.24 1.23 1.54 7.65%
P/EPS 37.30 36.53 36.01 33.57 62.84 74.92 97.59 -47.36%
EY 2.68 2.74 2.78 2.98 1.59 1.33 1.02 90.52%
DY 1.81 1.55 1.16 2.99 0.80 0.00 0.00 -
P/NAPS 1.80 1.87 1.91 1.46 1.39 1.41 1.82 -0.73%

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