[KAREX] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -6.84%
YoY- -48.05%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 401,957 389,006 361,452 352,541 348,548 347,561 343,617 10.98%
PBT 22,531 31,784 37,049 47,308 49,600 63,175 79,350 -56.70%
Tax -4,678 -6,923 -8,243 -9,467 -9,035 -10,728 -12,927 -49.12%
NP 17,853 24,861 28,806 37,841 40,565 52,447 66,423 -58.25%
-
NP to SH 17,182 24,022 27,946 37,163 39,892 52,534 66,685 -59.40%
-
Tax Rate 20.76% 21.78% 22.25% 20.01% 18.22% 16.98% 16.29% -
Total Cost 384,104 364,145 332,646 314,700 307,983 295,114 277,194 24.21%
-
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.44% 6.39% 7.97% 10.73% 11.64% 15.09% 19.33% -
ROE 3.50% 4.79% 5.58% 7.57% 8.12% 10.70% 13.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.10 38.81 36.06 35.17 34.77 34.67 34.28 10.98%
EPS 1.71 2.40 2.79 3.71 3.98 5.24 6.65 -59.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.49 0.49 0.49 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.16 36.93 34.31 33.47 33.09 32.99 32.62 10.99%
EPS 1.63 2.28 2.65 3.53 3.79 4.99 6.33 -59.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 1.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.51 1.70 2.16 2.36 2.46 2.41 -
P/RPS 3.24 3.89 4.71 6.14 6.79 7.09 7.03 -40.24%
P/EPS 75.84 63.01 60.98 58.26 59.30 46.94 36.23 63.41%
EY 1.32 1.59 1.64 1.72 1.69 2.13 2.76 -38.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.02 3.40 4.41 4.82 5.02 5.02 -34.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.04 1.50 1.46 2.05 2.34 2.50 2.42 -
P/RPS 2.59 3.87 4.05 5.83 6.73 7.21 7.06 -48.65%
P/EPS 60.67 62.59 52.37 55.29 58.80 47.70 36.38 40.49%
EY 1.65 1.60 1.91 1.81 1.70 2.10 2.75 -28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.00 2.92 4.18 4.78 5.10 5.04 -43.77%

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