[KARYON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -16.34%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 111,853 111,838 103,460 91,262 91,512 91,912 89,836 15.71%
PBT 8,513 7,788 5,040 7,140 8,274 7,110 7,376 10.01%
Tax -1,849 -2,112 -1,224 -1,614 -1,669 -1,512 -1,968 -4.06%
NP 6,664 5,676 3,816 5,526 6,605 5,598 5,408 14.92%
-
NP to SH 6,664 5,676 3,816 5,526 6,605 5,598 5,408 14.92%
-
Tax Rate 21.72% 27.12% 24.29% 22.61% 20.17% 21.27% 26.68% -
Total Cost 105,189 106,162 99,644 85,736 84,906 86,314 84,428 15.77%
-
Net Worth 52,360 50,082 47,699 47,433 47,634 45,068 42,694 14.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,110 - - 711 - - - -
Div Payout % 16.67% - - 12.88% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,360 50,082 47,699 47,433 47,634 45,068 42,694 14.56%
NOSH 238,000 238,487 238,499 237,167 238,173 237,203 237,192 0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.96% 5.08% 3.69% 6.06% 7.22% 6.09% 6.02% -
ROE 12.73% 11.33% 8.00% 11.65% 13.87% 12.42% 12.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.00 46.89 43.38 38.48 38.42 38.75 37.87 15.47%
EPS 2.80 2.38 1.60 2.33 2.77 2.36 2.28 14.66%
DPS 0.47 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.20 0.20 0.19 0.18 14.30%
Adjusted Per Share Value based on latest NOSH - 238,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.73 23.73 21.95 19.36 19.42 19.50 19.06 15.71%
EPS 1.41 1.20 0.81 1.17 1.40 1.19 1.15 14.54%
DPS 0.24 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.1111 0.1063 0.1012 0.1006 0.1011 0.0956 0.0906 14.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.16 0.10 0.10 0.11 0.12 -
P/RPS 0.30 0.43 0.37 0.26 0.26 0.28 0.32 -4.20%
P/EPS 5.00 8.40 10.00 4.29 3.61 4.66 5.26 -3.32%
EY 20.00 11.90 10.00 23.30 27.73 21.45 19.00 3.47%
DY 3.33 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.95 0.80 0.50 0.50 0.58 0.67 -3.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 -
Price 0.18 0.17 0.20 0.17 0.11 0.12 0.11 -
P/RPS 0.38 0.36 0.46 0.44 0.29 0.31 0.29 19.72%
P/EPS 6.43 7.14 12.50 7.30 3.97 5.08 4.82 21.16%
EY 15.56 14.00 8.00 13.71 25.21 19.67 20.73 -17.39%
DY 2.59 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 1.00 0.85 0.55 0.63 0.61 21.78%

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