[KAREX] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 31.38%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 82,722 88,223 96,579 76,093 79,568 71,395 76,998 4.90%
PBT 14,059 11,691 26,974 26,626 20,202 17,302 19,408 -19.35%
Tax -2,016 -1,628 -4,761 -4,522 -3,244 -2,053 -4,717 -43.29%
NP 12,043 10,063 22,213 22,104 16,958 15,249 14,691 -12.42%
-
NP to SH 12,117 9,631 22,649 22,288 16,965 15,209 14,547 -11.48%
-
Tax Rate 14.34% 13.93% 17.65% 16.98% 16.06% 11.87% 24.30% -
Total Cost 70,679 78,160 74,366 53,989 62,610 56,146 62,307 8.77%
-
Net Worth 481,139 701,662 467,774 460,440 434,049 577,321 243,125 57.69%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,139 701,662 467,774 460,440 434,049 577,321 243,125 57.69%
NOSH 1,002,375 1,002,375 668,250 667,305 667,769 620,775 405,208 83.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.56% 11.41% 23.00% 29.05% 21.31% 21.36% 19.08% -
ROE 2.52% 1.37% 4.84% 4.84% 3.91% 2.63% 5.98% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.25 8.80 14.45 11.40 11.92 11.50 19.00 -42.68%
EPS 1.21 0.96 3.39 3.34 1.69 2.45 3.59 -51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.70 0.69 0.65 0.93 0.60 -13.83%
Adjusted Per Share Value based on latest NOSH - 667,305
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.85 8.37 9.17 7.22 7.55 6.78 7.31 4.87%
EPS 1.15 0.91 2.15 2.12 1.61 1.44 1.38 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.6661 0.444 0.4371 0.412 0.548 0.2308 57.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.41 3.80 4.13 3.25 3.07 4.59 3.38 -
P/RPS 29.20 43.17 28.58 28.50 25.76 39.91 17.79 39.18%
P/EPS 199.37 395.50 121.85 97.31 120.84 187.35 94.15 64.97%
EY 0.50 0.25 0.82 1.03 0.83 0.53 1.06 -39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.43 5.90 4.71 4.72 4.94 5.63 -7.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 -
Price 2.42 2.32 4.06 3.93 3.22 3.05 4.05 -
P/RPS 29.32 26.36 28.09 34.46 27.02 26.52 21.31 23.72%
P/EPS 200.19 241.46 119.79 117.66 126.74 124.49 112.81 46.62%
EY 0.50 0.41 0.83 0.85 0.79 0.80 0.89 -31.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 3.31 5.80 5.70 4.95 3.28 6.75 -17.71%

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