[KARYON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 17.41%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 118,102 114,500 110,353 111,853 111,838 103,460 91,262 18.77%
PBT 8,446 8,048 8,870 8,513 7,788 5,040 7,140 11.86%
Tax -2,528 -1,944 -1,592 -1,849 -2,112 -1,224 -1,614 34.90%
NP 5,918 6,104 7,278 6,664 5,676 3,816 5,526 4.67%
-
NP to SH 5,918 6,104 7,278 6,664 5,676 3,816 5,526 4.67%
-
Tax Rate 29.93% 24.16% 17.95% 21.72% 27.12% 24.29% 22.61% -
Total Cost 112,184 108,396 103,075 105,189 106,162 99,644 85,736 19.65%
-
Net Worth 63,169 54,705 45,637 52,360 50,082 47,699 47,433 21.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,401 1,110 - - 711 -
Div Payout % - - 33.00% 16.67% - - 12.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 63,169 54,705 45,637 52,360 50,082 47,699 47,433 21.06%
NOSH 332,471 287,924 240,198 238,000 238,487 238,499 237,167 25.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.01% 5.33% 6.60% 5.96% 5.08% 3.69% 6.06% -
ROE 9.37% 11.16% 15.95% 12.73% 11.33% 8.00% 11.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.52 39.77 45.94 47.00 46.89 43.38 38.48 -5.20%
EPS 1.78 2.12 3.03 2.80 2.38 1.60 2.33 -16.44%
DPS 0.00 0.00 1.00 0.47 0.00 0.00 0.30 -
NAPS 0.19 0.19 0.19 0.22 0.21 0.20 0.20 -3.36%
Adjusted Per Share Value based on latest NOSH - 237,362
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.83 24.07 23.20 23.51 23.51 21.75 19.18 18.80%
EPS 1.24 1.28 1.53 1.40 1.19 0.80 1.16 4.55%
DPS 0.00 0.00 0.50 0.23 0.00 0.00 0.15 -
NAPS 0.1328 0.115 0.0959 0.1101 0.1053 0.1003 0.0997 21.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.18 0.17 0.14 0.20 0.16 0.10 -
P/RPS 0.45 0.45 0.37 0.30 0.43 0.37 0.26 44.20%
P/EPS 8.99 8.49 5.61 5.00 8.40 10.00 4.29 63.83%
EY 11.13 11.78 17.82 20.00 11.90 10.00 23.30 -38.92%
DY 0.00 0.00 5.88 3.33 0.00 0.00 3.00 -
P/NAPS 0.84 0.95 0.89 0.64 0.95 0.80 0.50 41.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 27/05/11 22/02/11 -
Price 0.16 0.16 0.20 0.18 0.17 0.20 0.17 -
P/RPS 0.45 0.40 0.44 0.38 0.36 0.46 0.44 1.51%
P/EPS 8.99 7.55 6.60 6.43 7.14 12.50 7.30 14.90%
EY 11.13 13.25 15.15 15.56 14.00 8.00 13.71 -12.98%
DY 0.00 0.00 5.00 2.59 0.00 0.00 1.76 -
P/NAPS 0.84 0.84 1.05 0.82 0.81 1.00 0.85 -0.78%

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