[KAREX] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 11.49%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 430,364 361,452 359,758 355,206 320,148 343,617 347,860 15.22%
PBT 20,744 37,049 44,332 47,700 41,804 79,350 87,054 -61.53%
Tax -4,012 -8,243 -9,934 -10,782 -9,292 -12,927 -14,548 -57.59%
NP 16,732 28,806 34,397 36,918 32,512 66,423 72,506 -62.34%
-
NP to SH 16,852 27,946 33,394 36,288 32,548 66,685 72,757 -62.25%
-
Tax Rate 19.34% 22.25% 22.41% 22.60% 22.23% 16.29% 16.71% -
Total Cost 413,632 332,646 325,361 318,288 287,636 277,194 275,353 31.13%
-
Net Worth 501,187 501,187 491,163 491,163 491,163 481,139 701,662 -20.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 501,187 501,187 491,163 491,163 491,163 481,139 701,662 -20.07%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.89% 7.97% 9.56% 10.39% 10.16% 19.33% 20.84% -
ROE 3.36% 5.58% 6.80% 7.39% 6.63% 13.86% 10.37% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.93 36.06 35.89 35.44 31.94 34.28 34.70 15.22%
EPS 1.68 2.79 3.33 3.62 3.24 6.65 7.25 -62.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.70 -20.07%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.85 34.31 34.15 33.72 30.39 32.62 33.02 15.22%
EPS 1.60 2.65 3.17 3.44 3.09 6.33 6.91 -62.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 -20.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.51 1.70 2.16 2.36 2.46 2.41 3.80 -
P/RPS 3.52 4.71 6.02 6.66 7.70 7.03 10.95 -53.04%
P/EPS 89.82 60.98 64.83 65.19 75.76 36.23 52.35 43.27%
EY 1.11 1.64 1.54 1.53 1.32 2.76 1.91 -30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.40 4.41 4.82 5.02 5.02 5.43 -32.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 -
Price 1.50 1.46 2.05 2.34 2.50 2.42 2.32 -
P/RPS 3.49 4.05 5.71 6.60 7.83 7.06 6.69 -35.17%
P/EPS 89.22 52.37 61.53 64.64 76.99 36.38 31.96 98.13%
EY 1.12 1.91 1.63 1.55 1.30 2.75 3.13 -49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.92 4.18 4.78 5.10 5.04 3.31 -6.33%

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