[KAREX] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 75.17%
YoY- -59.33%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 217,484 204,824 205,708 218,108 177,603 172,672 147,131 6.72%
PBT 11,372 1,354 4,258 9,332 23,850 53,600 35,778 -17.37%
Tax -2,962 -307 -1,012 -1,826 -5,391 -9,283 -8,255 -15.69%
NP 8,410 1,047 3,246 7,506 18,459 44,317 27,523 -17.91%
-
NP to SH 7,244 -65 3,374 7,380 18,144 44,937 27,379 -19.86%
-
Tax Rate 26.05% 22.67% 23.77% 19.57% 22.60% 17.32% 23.07% -
Total Cost 209,074 203,777 202,462 210,602 159,144 128,355 119,608 9.74%
-
Net Worth 453,149 481,139 491,163 491,163 491,163 467,774 243,008 10.93%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 5,011 5,011 - - - - -
Div Payout % - 0.00% 148.54% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 453,149 481,139 491,163 491,163 491,163 467,774 243,008 10.93%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 668,250 405,014 17.25%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.87% 0.51% 1.58% 3.44% 10.39% 25.67% 18.71% -
ROE 1.60% -0.01% 0.69% 1.50% 3.69% 9.61% 11.27% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 21.60 20.43 20.52 21.76 17.72 25.84 36.33 -8.29%
EPS 0.72 -0.01 0.34 0.74 1.81 6.72 6.76 -31.12%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.49 0.49 0.49 0.70 0.60 -4.67%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.64 19.44 19.53 20.70 16.86 16.39 13.97 6.71%
EPS 0.69 -0.01 0.32 0.70 1.72 4.27 2.60 -19.81%
DPS 0.00 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.4567 0.4662 0.4662 0.4662 0.444 0.2307 10.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.79 0.555 0.47 1.30 2.36 4.13 3.38 -
P/RPS 3.66 2.72 2.29 5.97 13.32 15.98 9.30 -14.38%
P/EPS 109.82 -8,558.74 139.63 176.57 130.38 61.42 50.00 13.99%
EY 0.91 -0.01 0.72 0.57 0.77 1.63 2.00 -12.28%
DY 0.00 0.90 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.16 0.96 2.65 4.82 5.90 5.63 -17.60%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 25/02/20 25/02/19 28/02/18 24/02/17 24/02/16 26/02/15 -
Price 0.75 0.455 0.43 1.04 2.34 4.06 4.05 -
P/RPS 3.47 2.23 2.10 4.78 13.21 15.71 11.15 -17.66%
P/EPS 104.26 -7,016.63 127.75 141.26 129.27 60.38 59.91 9.66%
EY 0.96 -0.01 0.78 0.71 0.77 1.66 1.67 -8.80%
DY 0.00 1.10 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.95 0.88 2.12 4.78 5.80 6.75 -20.75%

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