[KARYON] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.02%
YoY- 52.89%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 124,116 130,627 133,014 135,264 136,688 123,602 121,025 1.69%
PBT 7,276 11,979 12,052 12,280 14,072 9,940 9,420 -15.82%
Tax -2,276 -3,079 -3,237 -3,232 -3,168 -1,830 -2,781 -12.51%
NP 5,000 8,900 8,814 9,048 10,904 8,110 6,638 -17.22%
-
NP to SH 5,000 8,900 8,814 9,048 10,904 8,110 6,638 -17.22%
-
Tax Rate 31.28% 25.70% 26.86% 26.32% 22.51% 18.41% 29.52% -
Total Cost 119,116 121,727 124,200 126,216 125,784 115,492 114,386 2.74%
-
Net Worth 79,545 76,068 75,988 76,033 75,722 67,774 66,620 12.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,183 2,532 - - 4,993 2,337 -
Div Payout % - 47.01% 28.74% - - 61.58% 35.21% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 79,545 76,068 75,988 76,033 75,722 67,774 66,620 12.56%
NOSH 378,787 380,341 379,942 380,168 378,611 356,709 350,633 5.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.03% 6.81% 6.63% 6.69% 7.98% 6.56% 5.49% -
ROE 6.29% 11.70% 11.60% 11.90% 14.40% 11.97% 9.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.77 34.34 35.01 35.58 36.10 34.65 34.52 -3.41%
EPS 1.32 2.34 2.32 2.38 2.88 2.27 1.89 -21.29%
DPS 0.00 1.10 0.67 0.00 0.00 1.40 0.67 -
NAPS 0.21 0.20 0.20 0.20 0.20 0.19 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 382,553
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.09 27.46 27.96 28.43 28.73 25.98 25.44 1.69%
EPS 1.05 1.87 1.85 1.90 2.29 1.70 1.40 -17.46%
DPS 0.00 0.88 0.53 0.00 0.00 1.05 0.49 -
NAPS 0.1672 0.1599 0.1597 0.1598 0.1592 0.1425 0.14 12.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.345 0.325 0.235 0.185 0.17 0.16 -
P/RPS 1.31 1.00 0.93 0.66 0.51 0.49 0.46 101.04%
P/EPS 32.58 14.74 14.01 9.87 6.42 7.48 8.45 146.08%
EY 3.07 6.78 7.14 10.13 15.57 13.37 11.83 -59.34%
DY 0.00 3.19 2.05 0.00 0.00 8.24 4.17 -
P/NAPS 2.05 1.73 1.62 1.18 0.93 0.89 0.84 81.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 -
Price 0.385 0.375 0.36 0.28 0.215 0.17 0.17 -
P/RPS 1.17 1.09 1.03 0.79 0.60 0.49 0.49 78.74%
P/EPS 29.17 16.03 15.52 11.76 7.47 7.48 8.98 119.49%
EY 3.43 6.24 6.44 8.50 13.40 13.37 11.14 -54.43%
DY 0.00 2.93 1.85 0.00 0.00 8.24 3.92 -
P/NAPS 1.83 1.88 1.80 1.40 1.08 0.89 0.89 61.77%

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