[KAREX] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -21.22%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 361,452 352,541 348,548 347,561 343,617 340,463 323,635 7.65%
PBT 37,049 47,308 49,600 63,175 79,350 85,493 91,104 -45.14%
Tax -8,243 -9,467 -9,035 -10,728 -12,927 -14,155 -14,580 -31.65%
NP 28,806 37,841 40,565 52,447 66,423 71,338 76,524 -47.89%
-
NP to SH 27,946 37,163 39,892 52,534 66,685 71,533 77,111 -49.19%
-
Tax Rate 22.25% 20.01% 18.22% 16.98% 16.29% 16.56% 16.00% -
Total Cost 332,646 314,700 307,983 295,114 277,194 269,125 247,111 21.93%
-
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 0 -
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 668,250 31.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.97% 10.73% 11.64% 15.09% 19.33% 20.95% 23.65% -
ROE 5.58% 7.57% 8.12% 10.70% 13.86% 10.19% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.06 35.17 34.77 34.67 34.28 33.97 48.43 -17.86%
EPS 2.79 3.71 3.98 5.24 6.65 7.14 11.54 -61.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.31 33.47 33.09 32.99 32.62 32.32 30.72 7.65%
EPS 2.65 3.53 3.79 4.99 6.33 6.79 7.32 -49.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 2.16 2.36 2.46 2.41 3.80 4.13 -
P/RPS 4.71 6.14 6.79 7.09 7.03 11.19 8.53 -32.71%
P/EPS 60.98 58.26 59.30 46.94 36.23 53.25 35.79 42.70%
EY 1.64 1.72 1.69 2.13 2.76 1.88 2.79 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 4.41 4.82 5.02 5.02 5.43 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 24/02/16 -
Price 1.46 2.05 2.34 2.50 2.42 2.32 4.06 -
P/RPS 4.05 5.83 6.73 7.21 7.06 6.83 8.38 -38.44%
P/EPS 52.37 55.29 58.80 47.70 36.38 32.51 35.18 30.40%
EY 1.91 1.81 1.70 2.10 2.75 3.08 2.84 -23.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.18 4.78 5.10 5.04 3.31 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