[KAREX] YoY Cumulative 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- 62.49%
YoY- 11244.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 256,878 273,540 199,495 217,484 204,824 205,708 218,108 2.76%
PBT 17,356 5,654 -2,443 11,372 1,354 4,258 9,332 10.88%
Tax -4,776 -1,336 401 -2,962 -307 -1,012 -1,826 17.37%
NP 12,580 4,318 -2,042 8,410 1,047 3,246 7,506 8.98%
-
NP to SH 12,580 4,318 -2,042 7,244 -65 3,374 7,380 9.29%
-
Tax Rate 27.52% 23.63% - 26.05% 22.67% 23.77% 19.57% -
Total Cost 244,298 269,222 201,537 209,074 203,777 202,462 210,602 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 5,267 - - - 5,011 5,011 - -
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 2.65% 0.93% -0.44% 1.60% -0.01% 0.69% 1.50% -
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 24.38 25.97 18.94 21.60 20.43 20.52 21.76 1.91%
EPS 1.19 0.41 -0.19 0.72 -0.01 0.34 0.74 8.23%
DPS 0.50 0.00 0.00 0.00 0.50 0.50 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 24.38 25.97 18.94 20.64 19.44 19.53 20.70 2.76%
EPS 1.19 0.41 -0.19 0.69 -0.01 0.32 0.70 9.24%
DPS 0.50 0.00 0.00 0.00 0.48 0.48 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 2.99 2.81 2.14 3.66 2.72 2.29 5.97 -10.88%
P/EPS 61.13 178.10 -208.94 109.82 -8,558.74 139.63 176.57 -16.19%
EY 1.64 0.56 -0.48 0.91 -0.01 0.72 0.57 19.25%
DY 0.68 0.00 0.00 0.00 0.90 1.06 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 3.53 3.08 2.11 3.47 2.23 2.10 4.78 -4.92%
P/EPS 72.02 195.18 -206.36 104.26 -7,016.63 127.75 141.26 -10.61%
EY 1.39 0.51 -0.48 0.96 -0.01 0.78 0.71 11.84%
DY 0.58 0.00 0.00 0.00 1.10 1.16 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