[KAREX] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -6.78%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 352,541 348,548 347,561 343,617 340,463 323,635 304,054 10.35%
PBT 47,308 49,600 63,175 79,350 85,493 91,104 83,538 -31.52%
Tax -9,467 -9,035 -10,728 -12,927 -14,155 -14,580 -14,536 -24.84%
NP 37,841 40,565 52,447 66,423 71,338 76,524 69,002 -32.97%
-
NP to SH 37,163 39,892 52,534 66,685 71,533 77,111 69,009 -33.78%
-
Tax Rate 20.01% 18.22% 16.98% 16.29% 16.56% 16.00% 17.40% -
Total Cost 314,700 307,983 295,114 277,194 269,125 247,111 235,052 21.45%
-
Net Worth 491,163 491,163 491,163 481,139 701,662 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 491,163 491,163 491,163 481,139 701,662 0 0 -
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 668,250 667,305 31.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.73% 11.64% 15.09% 19.33% 20.95% 23.65% 22.69% -
ROE 7.57% 8.12% 10.70% 13.86% 10.19% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.17 34.77 34.67 34.28 33.97 48.43 45.56 -15.83%
EPS 3.71 3.98 5.24 6.65 7.14 11.54 10.34 -49.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.48 0.70 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.47 33.09 32.99 32.62 32.32 30.72 28.86 10.37%
EPS 3.53 3.79 4.99 6.33 6.79 7.32 6.55 -33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4662 0.4662 0.4567 0.6661 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.16 2.36 2.46 2.41 3.80 4.13 3.25 -
P/RPS 6.14 6.79 7.09 7.03 11.19 8.53 7.13 -9.47%
P/EPS 58.26 59.30 46.94 36.23 53.25 35.79 31.43 50.84%
EY 1.72 1.69 2.13 2.76 1.88 2.79 3.18 -33.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 4.82 5.02 5.02 5.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 24/02/16 30/11/15 -
Price 2.05 2.34 2.50 2.42 2.32 4.06 3.93 -
P/RPS 5.83 6.73 7.21 7.06 6.83 8.38 8.63 -22.99%
P/EPS 55.29 58.80 47.70 36.38 32.51 35.18 38.00 28.37%
EY 1.81 1.70 2.10 2.75 3.08 2.84 2.63 -22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 4.78 5.10 5.04 3.31 0.00 0.00 -

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