[KAREX] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 38.42%
YoY- 4496.14%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 298,094 281,662 284,883 290,060 219,927 156,791 82,175 136.64%
PBT 73,282 66,678 62,836 58,368 41,541 27,785 14,168 199.98%
Tax -13,552 -11,703 -11,567 -10,494 -6,956 -5,561 -3,644 140.61%
NP 59,730 54,975 51,269 47,874 34,585 22,224 10,524 219.19%
-
NP to SH 59,553 54,791 51,125 47,874 34,585 22,224 10,524 218.56%
-
Tax Rate 18.49% 17.55% 18.41% 17.98% 16.74% 20.01% 25.72% -
Total Cost 238,364 226,687 233,614 242,186 185,342 134,567 71,651 123.34%
-
Net Worth 434,049 577,321 243,125 234,781 222,978 0 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 434,049 577,321 243,125 234,781 222,978 0 0 -
NOSH 667,769 620,775 405,208 404,794 405,415 274,180 254,414 90.61%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.04% 19.52% 18.00% 16.50% 15.73% 14.17% 12.81% -
ROE 13.72% 9.49% 21.03% 20.39% 15.51% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.64 45.37 70.31 71.66 54.25 57.19 32.30 24.14%
EPS 8.92 8.83 12.62 11.83 8.53 8.11 4.14 67.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.93 0.60 0.58 0.55 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 404,794
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.30 26.74 27.04 27.53 20.88 14.88 7.80 136.67%
EPS 5.65 5.20 4.85 4.54 3.28 2.11 1.00 218.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.548 0.2308 0.2229 0.2117 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.07 4.59 3.38 2.85 3.00 3.19 4.17 -
P/RPS 6.88 10.12 4.81 3.98 5.53 5.58 12.91 -34.34%
P/EPS 34.42 52.00 26.79 24.10 35.17 39.36 100.81 -51.24%
EY 2.90 1.92 3.73 4.15 2.84 2.54 0.99 105.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 4.94 5.63 4.91 5.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 - - -
Price 3.22 3.05 4.05 3.04 2.99 0.00 0.00 -
P/RPS 7.21 6.72 5.76 4.24 5.51 0.00 0.00 -
P/EPS 36.11 34.56 32.10 25.70 35.05 0.00 0.00 -
EY 2.77 2.89 3.12 3.89 2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 3.28 6.75 5.24 5.44 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