[KAREX] YoY TTM 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- -28.47%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 407,727 379,040 395,614 401,957 348,548 323,635 284,883 6.15%
PBT 15,665 900 9,204 22,531 49,600 91,104 62,836 -20.65%
Tax -4,983 -42 -3,276 -4,678 -9,035 -14,580 -11,567 -13.08%
NP 10,682 858 5,928 17,853 40,565 76,524 51,269 -22.98%
-
NP to SH 7,536 -906 6,097 17,182 39,892 77,111 51,125 -27.29%
-
Tax Rate 31.81% 4.67% 35.59% 20.76% 18.22% 16.00% 18.41% -
Total Cost 397,045 378,182 389,686 384,104 307,983 247,111 233,614 9.23%
-
Net Worth 453,149 481,139 491,163 491,163 491,163 0 243,125 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 5,011 - - - - -
Div Payout % - 0.00% 82.20% - - - - -
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 0 243,125 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 2.62% 0.23% 1.50% 4.44% 11.64% 23.65% 18.00% -
ROE 1.66% -0.19% 1.24% 3.50% 8.12% 0.00% 21.03% -
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 40.49 37.81 39.47 40.10 34.77 48.43 70.31 -8.77%
EPS 0.75 -0.09 0.61 1.71 3.98 11.54 12.62 -37.50%
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 0.00 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 38.70 35.98 37.55 38.16 33.09 30.72 27.04 6.15%
EPS 0.72 -0.09 0.58 1.63 3.79 7.32 4.85 -27.21%
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 0.00 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 1.95 1.47 1.19 3.24 6.79 8.53 4.81 -13.95%
P/EPS 105.56 -614.04 77.27 75.84 59.30 35.79 26.79 25.65%
EY 0.95 -0.16 1.29 1.32 1.69 2.79 3.73 -20.36%
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 0.00 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 1.85 1.20 1.09 2.59 6.73 8.38 5.76 -17.23%
P/EPS 100.22 -503.40 70.69 60.67 58.80 35.18 32.10 20.87%
EY 1.00 -0.20 1.41 1.65 1.70 2.84 3.12 -17.25%
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 0.00 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