[KAREX] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -5.84%
YoY- 311.46%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 518,036 532,066 529,601 547,080 580,108 421,642 398,650 19.06%
PBT 28,688 15,131 12,789 11,308 11,284 -6,488 -4,836 -
Tax -7,664 -4,653 -4,072 -2,672 -2,112 297 1,116 -
NP 21,024 10,478 8,717 8,636 9,172 -6,191 -3,720 -
-
NP to SH 21,024 10,478 8,717 8,636 9,172 -6,191 -3,720 -
-
Tax Rate 26.72% 30.75% 31.84% 23.63% 18.72% - - -
Total Cost 497,012 521,588 520,884 538,444 570,936 427,833 402,370 15.10%
-
Net Worth 484,591 474,057 463,522 463,522 463,522 452,988 463,522 3.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 21,069 5,267 - - - - - -
Div Payout % 100.22% 50.27% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 484,591 474,057 463,522 463,522 463,522 452,988 463,522 3.00%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.06% 1.97% 1.65% 1.58% 1.58% -1.47% -0.93% -
ROE 4.34% 2.21% 1.88% 1.86% 1.98% -1.37% -0.80% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.17 50.51 50.27 51.93 55.07 40.02 37.84 19.05%
EPS 2.00 0.99 0.83 0.82 0.88 -0.59 -0.35 -
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.44 0.43 0.44 3.00%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.17 50.51 50.27 51.93 55.07 40.02 37.84 19.05%
EPS 2.00 0.99 0.83 0.82 0.88 -0.59 -0.35 -
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.44 0.43 0.44 3.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.56 0.57 0.66 0.73 0.36 0.37 0.40 -
P/RPS 1.14 1.13 1.31 1.41 0.65 0.92 1.06 4.96%
P/EPS 28.06 57.31 79.76 89.05 41.35 -62.96 -113.28 -
EY 3.56 1.74 1.25 1.12 2.42 -1.59 -0.88 -
DY 3.57 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.27 1.50 1.66 0.82 0.86 0.91 21.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 26/05/23 24/02/23 25/11/22 29/08/22 27/05/22 -
Price 0.67 0.625 0.62 0.80 0.565 0.36 0.395 -
P/RPS 1.36 1.24 1.23 1.54 1.03 0.90 1.04 19.56%
P/EPS 33.57 62.84 74.92 97.59 64.89 -61.26 -111.86 -
EY 2.98 1.59 1.33 1.02 1.54 -1.63 -0.89 -
DY 2.99 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.41 1.82 1.28 0.84 0.90 38.02%

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