[KARYON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.99%
YoY- 49.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 111,838 103,460 91,262 91,512 91,912 89,836 71,128 35.32%
PBT 7,788 5,040 7,140 8,274 7,110 7,376 5,494 26.27%
Tax -2,112 -1,224 -1,614 -1,669 -1,512 -1,968 -1,492 26.15%
NP 5,676 3,816 5,526 6,605 5,598 5,408 4,002 26.31%
-
NP to SH 5,676 3,816 5,526 6,605 5,598 5,408 4,002 26.31%
-
Tax Rate 27.12% 24.29% 22.61% 20.17% 21.27% 26.68% 27.16% -
Total Cost 106,162 99,644 85,736 84,906 86,314 84,428 67,126 35.85%
-
Net Worth 50,082 47,699 47,433 47,634 45,068 42,694 40,929 14.44%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 711 - - - 1,364 -
Div Payout % - - 12.88% - - - 34.09% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 50,082 47,699 47,433 47,634 45,068 42,694 40,929 14.44%
NOSH 238,487 238,499 237,167 238,173 237,203 237,192 227,386 3.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.08% 3.69% 6.06% 7.22% 6.09% 6.02% 5.63% -
ROE 11.33% 8.00% 11.65% 13.87% 12.42% 12.67% 9.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.89 43.38 38.48 38.42 38.75 37.87 31.28 31.07%
EPS 2.38 1.60 2.33 2.77 2.36 2.28 1.76 22.35%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.60 -
NAPS 0.21 0.20 0.20 0.20 0.19 0.18 0.18 10.85%
Adjusted Per Share Value based on latest NOSH - 236,813
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.73 21.95 19.36 19.42 19.50 19.06 15.09 35.34%
EPS 1.20 0.81 1.17 1.40 1.19 1.15 0.85 25.92%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.29 -
NAPS 0.1063 0.1012 0.1006 0.1011 0.0956 0.0906 0.0868 14.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.16 0.10 0.10 0.11 0.12 0.11 -
P/RPS 0.43 0.37 0.26 0.26 0.28 0.32 0.35 14.75%
P/EPS 8.40 10.00 4.29 3.61 4.66 5.26 6.25 21.85%
EY 11.90 10.00 23.30 27.73 21.45 19.00 16.00 -17.95%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.95 0.80 0.50 0.50 0.58 0.67 0.61 34.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.17 0.20 0.17 0.11 0.12 0.11 0.12 -
P/RPS 0.36 0.46 0.44 0.29 0.31 0.29 0.38 -3.54%
P/EPS 7.14 12.50 7.30 3.97 5.08 4.82 6.82 3.11%
EY 14.00 8.00 13.71 25.21 19.67 20.73 14.67 -3.07%
DY 0.00 0.00 1.76 0.00 0.00 0.00 5.00 -
P/NAPS 0.81 1.00 0.85 0.55 0.63 0.61 0.67 13.52%

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