[KAREX] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 5.15%
YoY- 2907.88%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 79,568 71,395 76,998 70,133 63,136 74,616 82,175 -2.13%
PBT 20,202 17,302 19,408 16,370 13,598 13,460 14,940 22.34%
Tax -3,244 -2,053 -4,717 -3,538 -1,395 -1,917 -3,644 -7.47%
NP 16,958 15,249 14,691 12,832 12,203 11,543 11,296 31.20%
-
NP to SH 16,965 15,209 14,547 12,832 12,203 11,543 11,296 31.24%
-
Tax Rate 16.06% 11.87% 24.30% 21.61% 10.26% 14.24% 24.39% -
Total Cost 62,610 56,146 62,307 57,301 50,933 63,073 70,879 -7.95%
-
Net Worth 434,049 577,321 243,125 234,781 222,978 142,573 188,266 74.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 434,049 577,321 243,125 234,781 222,978 142,573 188,266 74.78%
NOSH 667,769 620,775 405,208 404,794 405,415 274,180 254,414 90.61%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.31% 21.36% 19.08% 18.30% 19.33% 15.47% 13.75% -
ROE 3.91% 2.63% 5.98% 5.47% 5.47% 8.10% 6.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.92 11.50 19.00 17.33 15.57 27.21 32.30 -48.64%
EPS 1.69 2.45 3.59 3.17 3.01 4.21 4.44 -47.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.93 0.60 0.58 0.55 0.52 0.74 -8.30%
Adjusted Per Share Value based on latest NOSH - 404,794
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.55 6.78 7.31 6.66 5.99 7.08 7.80 -2.15%
EPS 1.61 1.44 1.38 1.22 1.16 1.10 1.07 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.548 0.2308 0.2229 0.2117 0.1353 0.1787 74.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.07 4.59 3.38 2.85 3.00 3.19 4.17 -
P/RPS 25.76 39.91 17.79 16.45 19.26 11.72 12.91 58.69%
P/EPS 120.84 187.35 94.15 89.91 99.67 75.77 93.92 18.35%
EY 0.83 0.53 1.06 1.11 1.00 1.32 1.06 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 4.94 5.63 4.91 5.45 6.13 5.64 -11.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 23/05/14 21/02/14 -
Price 3.22 3.05 4.05 3.04 2.99 3.13 4.31 -
P/RPS 27.02 26.52 21.31 17.55 19.20 11.50 13.34 60.29%
P/EPS 126.74 124.49 112.81 95.90 99.34 74.35 97.07 19.51%
EY 0.79 0.80 0.89 1.04 1.01 1.35 1.03 -16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 3.28 6.75 5.24 5.44 6.02 5.82 -10.25%

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