[KAREX] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -24.8%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 406,231 401,957 389,006 361,452 352,541 348,548 347,561 10.96%
PBT 15,304 22,531 31,784 37,049 47,308 49,600 63,175 -61.17%
Tax -3,713 -4,678 -6,923 -8,243 -9,467 -9,035 -10,728 -50.73%
NP 11,591 17,853 24,861 28,806 37,841 40,565 52,447 -63.47%
-
NP to SH 11,548 17,182 24,022 27,946 37,163 39,892 52,534 -63.61%
-
Tax Rate 24.26% 20.76% 21.78% 22.25% 20.01% 18.22% 16.98% -
Total Cost 394,640 384,104 364,145 332,646 314,700 307,983 295,114 21.39%
-
Net Worth 481,139 491,163 501,187 501,187 491,163 491,163 491,163 -1.36%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 481,139 491,163 501,187 501,187 491,163 491,163 491,163 -1.36%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.85% 4.44% 6.39% 7.97% 10.73% 11.64% 15.09% -
ROE 2.40% 3.50% 4.79% 5.58% 7.57% 8.12% 10.70% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.53 40.10 38.81 36.06 35.17 34.77 34.67 10.98%
EPS 1.15 1.71 2.40 2.79 3.71 3.98 5.24 -63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.50 0.50 0.49 0.49 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 38.56 38.16 36.93 34.31 33.47 33.09 32.99 10.97%
EPS 1.10 1.63 2.28 2.65 3.53 3.79 4.99 -63.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.4758 0.4758 0.4662 0.4662 0.4662 -1.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.81 1.30 1.51 1.70 2.16 2.36 2.46 -
P/RPS 2.00 3.24 3.89 4.71 6.14 6.79 7.09 -57.02%
P/EPS 70.31 75.84 63.01 60.98 58.26 59.30 46.94 30.94%
EY 1.42 1.32 1.59 1.64 1.72 1.69 2.13 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.65 3.02 3.40 4.41 4.82 5.02 -51.63%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 0.56 1.04 1.50 1.46 2.05 2.34 2.50 -
P/RPS 1.38 2.59 3.87 4.05 5.83 6.73 7.21 -66.82%
P/EPS 48.61 60.67 62.59 52.37 55.29 58.80 47.70 1.26%
EY 2.06 1.65 1.60 1.91 1.81 1.70 2.10 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.12 3.00 2.92 4.18 4.78 5.10 -62.55%

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