[KARYON] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -16.76%
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 155,008 138,130 133,834 132,198 132,952 157,450 139,591 7.24%
PBT 10,772 7,536 11,893 11,778 13,732 7,477 8,745 14.92%
Tax -2,524 1,064 1,426 -3,124 -3,336 -2,843 -2,581 -1.47%
NP 8,248 8,600 13,320 8,654 10,396 4,634 6,164 21.45%
-
NP to SH 8,248 8,600 13,320 8,654 10,396 4,634 6,164 21.45%
-
Tax Rate 23.43% -14.12% -11.99% 26.52% 24.29% 38.02% 29.51% -
Total Cost 146,760 129,530 120,514 123,544 122,556 152,816 133,426 6.56%
-
Net Worth 90,385 85,628 90,385 85,628 80,871 80,871 80,871 7.70%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 3,329 2,075 -
Div Payout % - - - - - 71.86% 33.67% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 90,385 85,628 90,385 85,628 80,871 80,871 80,871 7.70%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.32% 6.23% 9.95% 6.55% 7.82% 2.94% 4.42% -
ROE 9.13% 10.04% 14.74% 10.11% 12.86% 5.73% 7.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.58 29.04 28.13 27.79 27.95 33.10 29.34 7.23%
EPS 1.72 1.81 2.80 1.82 2.20 0.97 1.30 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.44 -
NAPS 0.19 0.18 0.19 0.18 0.17 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.89 29.31 28.39 28.05 28.21 33.41 29.62 7.23%
EPS 1.75 1.82 2.83 1.84 2.21 0.98 1.31 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.44 -
NAPS 0.1918 0.1817 0.1918 0.1817 0.1716 0.1716 0.1716 7.70%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.275 0.28 0.18 0.185 0.165 0.18 0.20 -
P/RPS 0.84 0.96 0.64 0.67 0.59 0.54 0.68 15.14%
P/EPS 15.86 15.49 6.43 10.17 7.55 18.48 15.43 1.85%
EY 6.30 6.46 15.56 9.83 13.24 5.41 6.48 -1.86%
DY 0.00 0.00 0.00 0.00 0.00 3.89 2.18 -
P/NAPS 1.45 1.56 0.95 1.03 0.97 1.06 1.18 14.73%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 -
Price 0.265 0.22 0.23 0.18 0.18 0.18 0.195 -
P/RPS 0.81 0.76 0.82 0.65 0.64 0.54 0.66 14.64%
P/EPS 15.28 12.17 8.21 9.89 8.24 18.48 15.05 1.01%
EY 6.54 8.22 12.17 10.11 12.14 5.41 6.65 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 3.89 2.24 -
P/NAPS 1.39 1.22 1.21 1.00 1.06 1.06 1.15 13.48%

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