[KARYON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.0%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 91,912 89,836 71,128 68,776 63,662 57,540 76,104 13.44%
PBT 7,110 7,376 5,494 5,842 5,066 2,896 3,358 65.11%
Tax -1,512 -1,968 -1,492 -1,426 -1,226 -532 -787 54.72%
NP 5,598 5,408 4,002 4,416 3,840 2,364 2,571 68.23%
-
NP to SH 5,598 5,408 4,002 4,416 3,840 2,364 2,571 68.23%
-
Tax Rate 21.27% 26.68% 27.16% 24.41% 24.20% 18.37% 23.44% -
Total Cost 86,314 84,428 67,126 64,360 59,822 55,176 73,533 11.30%
-
Net Worth 45,068 42,694 40,929 40,555 39,272 33,489 38,088 11.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,364 1,802 2,618 - - -
Div Payout % - - 34.09% 40.82% 68.18% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,068 42,694 40,929 40,555 39,272 33,489 38,088 11.90%
NOSH 237,203 237,192 227,386 225,306 218,181 196,999 190,444 15.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.09% 6.02% 5.63% 6.42% 6.03% 4.11% 3.38% -
ROE 12.42% 12.67% 9.78% 10.89% 9.78% 7.06% 6.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.75 37.87 31.28 30.53 29.18 29.21 39.96 -2.03%
EPS 2.36 2.28 1.76 1.96 1.76 1.20 1.35 45.26%
DPS 0.00 0.00 0.60 0.80 1.20 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.17 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 198,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.32 18.88 14.95 14.46 13.38 12.10 16.00 13.43%
EPS 1.18 1.14 0.84 0.93 0.81 0.50 0.54 68.63%
DPS 0.00 0.00 0.29 0.38 0.55 0.00 0.00 -
NAPS 0.0947 0.0897 0.086 0.0853 0.0826 0.0704 0.0801 11.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.11 0.12 0.11 0.10 0.11 0.08 0.11 -
P/RPS 0.28 0.32 0.35 0.33 0.38 0.27 0.28 0.00%
P/EPS 4.66 5.26 6.25 5.10 6.25 6.67 8.15 -31.18%
EY 21.45 19.00 16.00 19.60 16.00 15.00 12.27 45.26%
DY 0.00 0.00 5.45 8.00 10.91 0.00 0.00 -
P/NAPS 0.58 0.67 0.61 0.56 0.61 0.47 0.55 3.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 -
Price 0.12 0.11 0.12 0.39 0.10 0.10 0.14 -
P/RPS 0.31 0.29 0.38 1.28 0.34 0.34 0.35 -7.79%
P/EPS 5.08 4.82 6.82 19.90 5.68 8.33 10.37 -37.93%
EY 19.67 20.73 14.67 5.03 17.60 12.00 9.64 61.08%
DY 0.00 0.00 5.00 2.05 12.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.67 2.17 0.56 0.59 0.70 -6.80%

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