[KAREX] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -24.06%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 389,006 361,452 352,541 348,548 347,561 343,617 340,463 9.28%
PBT 31,784 37,049 47,308 49,600 63,175 79,350 85,493 -48.26%
Tax -6,923 -8,243 -9,467 -9,035 -10,728 -12,927 -14,155 -37.89%
NP 24,861 28,806 37,841 40,565 52,447 66,423 71,338 -50.44%
-
NP to SH 24,022 27,946 37,163 39,892 52,534 66,685 71,533 -51.65%
-
Tax Rate 21.78% 22.25% 20.01% 18.22% 16.98% 16.29% 16.56% -
Total Cost 364,145 332,646 314,700 307,983 295,114 277,194 269,125 22.31%
-
Net Worth 501,187 501,187 491,163 491,163 491,163 481,139 701,662 -20.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 501,187 501,187 491,163 491,163 491,163 481,139 701,662 -20.07%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.39% 7.97% 10.73% 11.64% 15.09% 19.33% 20.95% -
ROE 4.79% 5.58% 7.57% 8.12% 10.70% 13.86% 10.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.81 36.06 35.17 34.77 34.67 34.28 33.97 9.27%
EPS 2.40 2.79 3.71 3.98 5.24 6.65 7.14 -51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.70 -20.07%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.93 34.31 33.47 33.09 32.99 32.62 32.32 9.28%
EPS 2.28 2.65 3.53 3.79 4.99 6.33 6.79 -51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 -20.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.51 1.70 2.16 2.36 2.46 2.41 3.80 -
P/RPS 3.89 4.71 6.14 6.79 7.09 7.03 11.19 -50.52%
P/EPS 63.01 60.98 58.26 59.30 46.94 36.23 53.25 11.86%
EY 1.59 1.64 1.72 1.69 2.13 2.76 1.88 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.40 4.41 4.82 5.02 5.02 5.43 -32.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 -
Price 1.50 1.46 2.05 2.34 2.50 2.42 2.32 -
P/RPS 3.87 4.05 5.83 6.73 7.21 7.06 6.83 -31.50%
P/EPS 62.59 52.37 55.29 58.80 47.70 36.38 32.51 54.69%
EY 1.60 1.91 1.81 1.70 2.10 2.75 3.08 -35.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.92 4.18 4.78 5.10 5.04 3.31 -6.33%

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