[KAREX] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 4.55%
YoY- 31.76%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 96,579 76,093 79,568 71,395 76,998 70,133 63,136 32.65%
PBT 26,974 26,626 20,202 17,302 19,408 16,370 13,598 57.67%
Tax -4,761 -4,522 -3,244 -2,053 -4,717 -3,538 -1,395 126.17%
NP 22,213 22,104 16,958 15,249 14,691 12,832 12,203 48.92%
-
NP to SH 22,649 22,288 16,965 15,209 14,547 12,832 12,203 50.85%
-
Tax Rate 17.65% 16.98% 16.06% 11.87% 24.30% 21.61% 10.26% -
Total Cost 74,366 53,989 62,610 56,146 62,307 57,301 50,933 28.61%
-
Net Worth 467,774 460,440 434,049 577,321 243,125 234,781 222,978 63.65%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 467,774 460,440 434,049 577,321 243,125 234,781 222,978 63.65%
NOSH 668,250 667,305 667,769 620,775 405,208 404,794 405,415 39.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.00% 29.05% 21.31% 21.36% 19.08% 18.30% 19.33% -
ROE 4.84% 4.84% 3.91% 2.63% 5.98% 5.47% 5.47% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.45 11.40 11.92 11.50 19.00 17.33 15.57 -4.84%
EPS 3.39 3.34 1.69 2.45 3.59 3.17 3.01 8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.65 0.93 0.60 0.58 0.55 17.39%
Adjusted Per Share Value based on latest NOSH - 620,775
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.17 7.22 7.55 6.78 7.31 6.66 5.99 32.72%
EPS 2.15 2.12 1.61 1.44 1.38 1.22 1.16 50.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.4371 0.412 0.548 0.2308 0.2229 0.2117 63.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.13 3.25 3.07 4.59 3.38 2.85 3.00 -
P/RPS 28.58 28.50 25.76 39.91 17.79 16.45 19.26 30.00%
P/EPS 121.85 97.31 120.84 187.35 94.15 89.91 99.67 14.29%
EY 0.82 1.03 0.83 0.53 1.06 1.11 1.00 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 4.71 4.72 4.94 5.63 4.91 5.45 5.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 -
Price 4.06 3.93 3.22 3.05 4.05 3.04 2.99 -
P/RPS 28.09 34.46 27.02 26.52 21.31 17.55 19.20 28.78%
P/EPS 119.79 117.66 126.74 124.49 112.81 95.90 99.34 13.25%
EY 0.83 0.85 0.79 0.80 0.89 1.04 1.01 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 5.70 4.95 3.28 6.75 5.24 5.44 4.35%

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