[KAREX] QoQ TTM Result on 30-Jun-2018 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -12.51%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 384,240 395,614 392,581 408,014 406,231 401,957 389,006 -0.81%
PBT 6,515 9,204 11,480 14,278 15,304 22,531 31,784 -65.26%
Tax -1,412 -3,276 -3,702 -4,090 -3,713 -4,678 -6,923 -65.38%
NP 5,103 5,928 7,778 10,188 11,591 17,853 24,861 -65.23%
-
NP to SH 4,994 6,097 7,868 10,103 11,548 17,182 24,022 -64.94%
-
Tax Rate 21.67% 35.59% 32.25% 28.65% 24.26% 20.76% 21.78% -
Total Cost 379,137 389,686 384,803 397,826 394,640 384,104 364,145 2.72%
-
Net Worth 491,163 491,163 491,163 481,139 481,139 491,163 501,187 -1.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,011 5,011 5,011 - - - - -
Div Payout % 100.36% 82.20% 63.70% - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 491,163 491,163 491,163 481,139 481,139 491,163 501,187 -1.33%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.33% 1.50% 1.98% 2.50% 2.85% 4.44% 6.39% -
ROE 1.02% 1.24% 1.60% 2.10% 2.40% 3.50% 4.79% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.33 39.47 39.17 40.70 40.53 40.10 38.81 -0.82%
EPS 0.50 0.61 0.78 1.01 1.15 1.71 2.40 -64.89%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.48 0.48 0.49 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 36.47 37.55 37.27 38.73 38.56 38.16 36.93 -0.83%
EPS 0.47 0.58 0.75 0.96 1.10 1.63 2.28 -65.13%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4662 0.4662 0.4567 0.4567 0.4662 0.4758 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.445 0.47 0.775 0.82 0.81 1.30 1.51 -
P/RPS 1.16 1.19 1.98 2.01 2.00 3.24 3.89 -55.39%
P/EPS 89.32 77.27 98.73 81.36 70.31 75.84 63.01 26.21%
EY 1.12 1.29 1.01 1.23 1.42 1.32 1.59 -20.84%
DY 1.12 1.06 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.58 1.71 1.69 2.65 3.02 -55.08%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 26/11/18 28/08/18 31/05/18 28/02/18 24/11/17 -
Price 0.53 0.43 0.59 0.735 0.56 1.04 1.50 -
P/RPS 1.38 1.09 1.51 1.81 1.38 2.59 3.87 -49.74%
P/EPS 106.38 70.69 75.17 72.92 48.61 60.67 62.59 42.46%
EY 0.94 1.41 1.33 1.37 2.06 1.65 1.60 -29.87%
DY 0.94 1.16 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 1.20 1.53 1.17 2.12 3.00 -49.42%

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