[KAREX] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -18.75%
YoY- 11244.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 513,756 547,080 398,990 434,968 409,648 411,416 436,216 2.76%
PBT 34,712 11,308 -4,886 22,744 2,708 8,516 18,664 10.88%
Tax -9,552 -2,672 802 -5,924 -614 -2,024 -3,652 17.37%
NP 25,160 8,636 -4,084 16,820 2,094 6,492 15,012 8.98%
-
NP to SH 25,160 8,636 -4,084 14,488 -130 6,748 14,760 9.29%
-
Tax Rate 27.52% 23.63% - 26.05% 22.67% 23.77% 19.57% -
Total Cost 488,596 538,444 403,074 418,148 407,554 404,924 421,204 2.50%
-
Net Worth 474,057 463,522 463,522 453,149 481,139 491,163 491,163 -0.58%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,534 - - - 10,023 10,023 - -
Div Payout % 41.87% - - - 0.00% 148.54% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 474,057 463,522 463,522 453,149 481,139 491,163 491,163 -0.58%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.90% 1.58% -1.02% 3.87% 0.51% 1.58% 3.44% -
ROE 5.31% 1.86% -0.88% 3.20% -0.03% 1.37% 3.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 48.77 51.93 37.87 43.19 40.87 41.04 43.52 1.91%
EPS 2.38 0.82 -0.38 1.44 -0.02 0.68 1.48 8.23%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.45 0.44 0.44 0.45 0.48 0.49 0.49 -1.40%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 48.77 51.93 37.87 41.29 38.89 39.05 41.41 2.76%
EPS 2.38 0.82 -0.38 1.38 -0.01 0.64 1.40 9.24%
DPS 1.00 0.00 0.00 0.00 0.95 0.95 0.00 -
NAPS 0.45 0.44 0.44 0.4302 0.4567 0.4662 0.4662 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.73 0.73 0.405 0.79 0.555 0.47 1.30 -
P/RPS 1.50 1.41 1.07 1.83 1.36 1.15 2.99 -10.85%
P/EPS 30.57 89.05 -104.47 54.91 -4,279.37 69.82 88.29 -16.19%
EY 3.27 1.12 -0.96 1.82 -0.02 1.43 1.13 19.36%
DY 1.37 0.00 0.00 0.00 1.80 2.13 0.00 -
P/NAPS 1.62 1.66 0.92 1.76 1.16 0.96 2.65 -7.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 21/02/22 22/02/21 25/02/20 25/02/19 28/02/18 -
Price 0.86 0.80 0.40 0.75 0.455 0.43 1.04 -
P/RPS 1.76 1.54 1.06 1.74 1.11 1.05 2.39 -4.96%
P/EPS 36.01 97.59 -103.18 52.13 -3,508.31 63.87 70.63 -10.61%
EY 2.78 1.02 -0.97 1.92 -0.03 1.57 1.42 11.84%
DY 1.16 0.00 0.00 0.00 2.20 2.33 0.00 -
P/NAPS 1.91 1.82 0.91 1.67 0.95 0.88 2.12 -1.72%

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