[KAREX] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 28.28%
YoY- 388.0%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 516,548 470,685 414,067 401,070 383,496 392,581 389,006 4.83%
PBT 19,482 -4,836 -6,378 12,399 1,677 11,480 31,784 -7.83%
Tax -6,041 169 2,085 -4,027 -238 -3,702 -6,923 -2.24%
NP 13,441 -4,667 -4,293 8,372 1,439 7,778 24,861 -9.73%
-
NP to SH 13,441 -4,667 -4,709 4,852 388 7,868 24,022 -9.22%
-
Tax Rate 31.01% - - 32.48% 14.19% 32.25% 21.78% -
Total Cost 503,107 475,352 418,360 392,698 382,057 384,803 364,145 5.53%
-
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 10,534 - - 5,011 - 5,011 - -
Div Payout % 78.38% - - 103.30% - 63.70% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.60% -0.99% -1.04% 2.09% 0.38% 1.98% 6.39% -
ROE 2.77% -1.01% -1.02% 1.01% 0.08% 1.60% 4.79% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.03 44.68 39.31 40.01 38.26 39.17 38.81 3.97%
EPS 1.28 -0.44 -0.45 0.48 0.04 0.78 2.40 -9.94%
DPS 1.00 0.00 0.00 0.50 0.00 0.50 0.00 -
NAPS 0.46 0.44 0.44 0.48 0.49 0.49 0.50 -1.37%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.03 44.68 39.31 38.07 36.40 37.27 36.93 4.83%
EPS 1.28 -0.44 -0.45 0.46 0.04 0.75 2.28 -9.16%
DPS 1.00 0.00 0.00 0.48 0.00 0.48 0.00 -
NAPS 0.46 0.44 0.44 0.4567 0.4662 0.4662 0.4758 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.56 0.36 0.425 0.70 0.425 0.775 1.51 -
P/RPS 1.14 0.81 1.08 1.75 1.11 1.98 3.89 -18.49%
P/EPS 43.89 -81.26 -95.08 144.61 1,097.96 98.73 63.01 -5.84%
EY 2.28 -1.23 -1.05 0.69 0.09 1.01 1.59 6.18%
DY 1.79 0.00 0.00 0.71 0.00 0.65 0.00 -
P/NAPS 1.22 0.82 0.97 1.46 0.87 1.58 3.02 -14.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 -
Price 0.67 0.565 0.425 0.875 0.45 0.59 1.50 -
P/RPS 1.37 1.26 1.08 2.19 1.18 1.51 3.87 -15.88%
P/EPS 52.51 -127.53 -95.08 180.77 1,162.55 75.17 62.59 -2.88%
EY 1.90 -0.78 -1.05 0.55 0.09 1.33 1.60 2.90%
DY 1.49 0.00 0.00 0.57 0.00 0.85 0.00 -
P/NAPS 1.46 1.28 0.97 1.82 0.92 1.20 3.00 -11.30%

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