[KAREX] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 1.62%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,037 82,722 88,223 96,579 76,093 79,568 71,395 7.89%
PBT 10,451 14,059 11,691 26,974 26,626 20,202 17,302 -28.47%
Tax -2,323 -2,016 -1,628 -4,761 -4,522 -3,244 -2,053 8.56%
NP 8,128 12,043 10,063 22,213 22,104 16,958 15,249 -34.18%
-
NP to SH 8,137 12,117 9,631 22,649 22,288 16,965 15,209 -34.02%
-
Tax Rate 22.23% 14.34% 13.93% 17.65% 16.98% 16.06% 11.87% -
Total Cost 71,909 70,679 78,160 74,366 53,989 62,610 56,146 17.88%
-
Net Worth 491,163 481,139 701,662 467,774 460,440 434,049 577,321 -10.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 491,163 481,139 701,662 467,774 460,440 434,049 577,321 -10.18%
NOSH 1,002,375 1,002,375 1,002,375 668,250 667,305 667,769 620,775 37.51%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.16% 14.56% 11.41% 23.00% 29.05% 21.31% 21.36% -
ROE 1.66% 2.52% 1.37% 4.84% 4.84% 3.91% 2.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.98 8.25 8.80 14.45 11.40 11.92 11.50 -21.56%
EPS 0.81 1.21 0.96 3.39 3.34 1.69 2.45 -52.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.70 0.70 0.69 0.65 0.93 -34.68%
Adjusted Per Share Value based on latest NOSH - 668,250
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.60 7.85 8.37 9.17 7.22 7.55 6.78 7.88%
EPS 0.77 1.15 0.91 2.15 2.12 1.61 1.44 -34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4567 0.6661 0.444 0.4371 0.412 0.548 -10.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.46 2.41 3.80 4.13 3.25 3.07 4.59 -
P/RPS 30.81 29.20 43.17 28.58 28.50 25.76 39.91 -15.80%
P/EPS 303.04 199.37 395.50 121.85 97.31 120.84 187.35 37.67%
EY 0.33 0.50 0.25 0.82 1.03 0.83 0.53 -27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.02 5.43 5.90 4.71 4.72 4.94 1.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 -
Price 2.50 2.42 2.32 4.06 3.93 3.22 3.05 -
P/RPS 31.31 29.32 26.36 28.09 34.46 27.02 26.52 11.67%
P/EPS 307.97 200.19 241.46 119.79 117.66 126.74 124.49 82.61%
EY 0.32 0.50 0.41 0.83 0.85 0.79 0.80 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 5.04 3.31 5.80 5.70 4.95 3.28 34.10%

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