[KAREX] YoY 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- -24.83%
YoY- -68.35%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 115,751 109,094 113,550 110,517 97,566 96,579 76,998 7.02%
PBT 4,359 1,093 1,870 4,146 13,399 26,974 19,408 -22.01%
Tax -1,157 -201 -397 -823 -3,068 -4,761 -4,717 -20.86%
NP 3,202 892 1,473 3,323 10,331 22,213 14,691 -22.40%
-
NP to SH 2,786 102 1,396 3,167 10,007 22,649 14,547 -24.05%
-
Tax Rate 26.54% 18.39% 21.23% 19.85% 22.90% 17.65% 24.30% -
Total Cost 112,549 108,202 112,077 107,194 87,235 74,366 62,307 10.34%
-
Net Worth 453,149 481,139 491,163 491,163 491,163 467,774 243,125 10.92%
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 - - - - - -
Div Payout % - 4,913.60% - - - - - -
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 453,149 481,139 491,163 491,163 491,163 467,774 243,125 10.92%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 668,250 405,208 17.24%
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 2.77% 0.82% 1.30% 3.01% 10.59% 23.00% 19.08% -
ROE 0.61% 0.02% 0.28% 0.64% 2.04% 4.84% 5.98% -
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 11.49 10.88 11.33 11.03 9.73 14.45 19.00 -8.03%
EPS 0.28 0.01 0.14 0.32 1.00 3.39 3.59 -34.60%
DPS 0.00 0.50 0.00 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 10.99 10.36 10.78 10.49 9.26 9.17 7.31 7.02%
EPS 0.26 0.01 0.13 0.30 0.95 2.15 1.38 -24.26%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.4567 0.4662 0.4662 0.4662 0.444 0.2308 10.92%
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 6.87 5.10 4.15 11.79 24.25 28.58 17.79 -14.65%
P/EPS 285.55 5,454.10 337.48 411.46 236.40 121.85 94.15 20.29%
EY 0.35 0.02 0.30 0.24 0.42 0.82 1.06 -16.84%
DY 0.00 0.90 0.00 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 6.52 4.18 3.80 9.43 24.04 28.09 21.31 -17.89%
P/EPS 271.09 4,471.38 308.75 329.17 234.39 119.79 112.81 15.71%
EY 0.37 0.02 0.32 0.30 0.43 0.83 0.89 -13.59%
DY 0.00 1.10 0.00 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