[KAREX] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- -547.37%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 507,847 532,066 421,642 419,816 395,067 379,924 408,014 3.71%
PBT 30,996 15,131 -6,488 -534 5,647 3,804 14,278 13.77%
Tax -7,555 -4,653 297 680 -2,328 -747 -4,090 10.75%
NP 23,441 10,478 -6,191 146 3,319 3,057 10,188 14.88%
-
NP to SH 23,441 10,478 -6,191 -1,020 228 2,533 10,103 15.04%
-
Tax Rate 24.37% 30.75% - - 41.23% 19.64% 28.65% -
Total Cost 484,406 521,588 427,833 419,670 391,748 376,867 397,826 3.33%
-
Net Worth 484,591 474,057 452,988 463,522 481,139 491,163 481,139 0.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 15,801 5,267 - - - 5,011 10,023 7.87%
Div Payout % 67.41% 50.27% - - - 197.86% 99.22% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 484,591 474,057 452,988 463,522 481,139 491,163 481,139 0.11%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.62% 1.97% -1.47% 0.03% 0.84% 0.80% 2.50% -
ROE 4.84% 2.21% -1.37% -0.22% 0.05% 0.52% 2.10% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.21 50.51 40.02 39.85 39.41 37.90 40.70 2.85%
EPS 2.23 0.99 -0.59 -0.10 0.02 0.25 1.01 14.09%
DPS 1.50 0.50 0.00 0.00 0.00 0.50 1.00 6.98%
NAPS 0.46 0.45 0.43 0.44 0.48 0.49 0.48 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.21 50.51 40.02 39.85 37.50 36.06 38.73 3.71%
EPS 2.23 0.99 -0.59 -0.10 0.02 0.24 0.96 15.06%
DPS 1.50 0.50 0.00 0.00 0.00 0.48 0.95 7.90%
NAPS 0.46 0.45 0.43 0.44 0.4567 0.4662 0.4567 0.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.805 0.57 0.37 0.53 0.485 0.545 0.82 -
P/RPS 1.67 1.13 0.92 1.33 1.23 1.44 2.01 -3.03%
P/EPS 36.18 57.31 -62.96 -547.39 2,132.25 215.67 81.36 -12.62%
EY 2.76 1.74 -1.59 -0.18 0.05 0.46 1.23 14.40%
DY 1.86 0.88 0.00 0.00 0.00 0.92 1.22 7.27%
P/NAPS 1.75 1.27 0.86 1.20 1.01 1.11 1.71 0.38%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 28/08/23 29/08/22 29/09/21 24/08/20 28/08/19 28/08/18 -
Price 0.83 0.625 0.36 0.445 1.07 0.495 0.735 -
P/RPS 1.72 1.24 0.90 1.12 2.71 1.31 1.81 -0.84%
P/EPS 37.30 62.84 -61.26 -459.60 4,704.13 195.88 72.92 -10.56%
EY 2.68 1.59 -1.63 -0.22 0.02 0.51 1.37 11.82%
DY 1.81 0.80 0.00 0.00 0.00 1.01 1.36 4.87%
P/NAPS 1.80 1.39 0.84 1.01 2.23 1.01 1.53 2.74%

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