[KAREX] QoQ 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- 33.4%
YoY- 129.22%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
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 123,920 127,049 127,369 129,509 134,865 123,661 128,513 -2.39%
PBT 5,289 8,351 10,184 7,172 5,539 3,938 2,833 51.67%
Tax -450 -2,329 -2,860 -1,916 -1,599 -1,718 -808 -32.33%
NP 4,839 6,022 7,324 5,256 3,940 2,220 2,025 78.83%
-
NP to SH 4,839 6,022 7,324 5,256 3,940 2,220 2,025 78.83%
-
Tax Rate 8.51% 27.89% 28.08% 26.72% 28.87% 43.63% 28.52% -
Total Cost 119,081 121,027 120,045 124,253 130,925 121,441 126,488 -3.94%
-
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 5,267 5,267 - 5,267 5,267 - - -
Div Payout % 108.85% 87.47% - 100.22% 133.69% - - -
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 3.90% 4.74% 5.75% 4.06% 2.92% 1.80% 1.58% -
ROE 1.00% 1.24% 1.54% 1.08% 0.83% 0.48% 0.44% -
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 11.76 12.06 12.09 12.29 12.80 11.74 12.20 -2.42%
EPS 0.46 0.57 0.70 0.50 0.37 0.21 0.19 80.40%
DPS 0.50 0.50 0.00 0.50 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 11.76 12.06 12.09 12.29 12.80 11.74 12.20 -2.42%
EPS 0.46 0.57 0.70 0.50 0.37 0.21 0.19 80.40%
DPS 0.50 0.50 0.00 0.50 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 6.84 6.59 6.04 4.56 4.45 5.62 5.98 9.38%
P/EPS 175.25 139.07 105.00 112.24 152.40 313.19 379.77 -40.31%
EY 0.57 0.72 0.95 0.89 0.66 0.32 0.26 68.84%
DY 0.62 0.63 0.00 0.89 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 7.06 7.13 7.11 5.45 4.88 5.28 6.56 5.02%
P/EPS 180.69 150.44 123.70 134.29 167.11 294.21 416.18 -42.69%
EY 0.55 0.66 0.81 0.74 0.60 0.34 0.24 73.90%
DY 0.60 0.58 0.00 0.75 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