[KAREX] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -32.79%
YoY- -68.93%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 395,614 392,581 408,014 406,231 401,957 389,006 361,452 6.18%
PBT 9,204 11,480 14,278 15,304 22,531 31,784 37,049 -60.38%
Tax -3,276 -3,702 -4,090 -3,713 -4,678 -6,923 -8,243 -45.85%
NP 5,928 7,778 10,188 11,591 17,853 24,861 28,806 -65.04%
-
NP to SH 6,097 7,868 10,103 11,548 17,182 24,022 27,946 -63.65%
-
Tax Rate 35.59% 32.25% 28.65% 24.26% 20.76% 21.78% 22.25% -
Total Cost 389,686 384,803 397,826 394,640 384,104 364,145 332,646 11.09%
-
Net Worth 491,163 491,163 481,139 481,139 491,163 501,187 501,187 -1.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,011 5,011 - - - - - -
Div Payout % 82.20% 63.70% - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 491,163 491,163 481,139 481,139 491,163 501,187 501,187 -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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.50% 1.98% 2.50% 2.85% 4.44% 6.39% 7.97% -
ROE 1.24% 1.60% 2.10% 2.40% 3.50% 4.79% 5.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.47 39.17 40.70 40.53 40.10 38.81 36.06 6.19%
EPS 0.61 0.78 1.01 1.15 1.71 2.40 2.79 -63.60%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.49 0.50 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.55 37.27 38.73 38.56 38.16 36.93 34.31 6.18%
EPS 0.58 0.75 0.96 1.10 1.63 2.28 2.65 -63.58%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4662 0.4567 0.4567 0.4662 0.4758 0.4758 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.47 0.775 0.82 0.81 1.30 1.51 1.70 -
P/RPS 1.19 1.98 2.01 2.00 3.24 3.89 4.71 -59.93%
P/EPS 77.27 98.73 81.36 70.31 75.84 63.01 60.98 17.04%
EY 1.29 1.01 1.23 1.42 1.32 1.59 1.64 -14.75%
DY 1.06 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.58 1.71 1.69 2.65 3.02 3.40 -56.86%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 28/08/18 31/05/18 28/02/18 24/11/17 29/08/17 -
Price 0.43 0.59 0.735 0.56 1.04 1.50 1.46 -
P/RPS 1.09 1.51 1.81 1.38 2.59 3.87 4.05 -58.21%
P/EPS 70.69 75.17 72.92 48.61 60.67 62.59 52.37 22.07%
EY 1.41 1.33 1.37 2.06 1.65 1.60 1.91 -18.27%
DY 1.16 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.20 1.53 1.17 2.12 3.00 2.92 -54.95%

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